For saleTownhouse
$489,190
3509 Trails End Cir
Eagan MN 55123
3 beds, 3 baths, 1,891 sqft
3509 Trails End Cir is a 3 beds, 3 baths, 1,891 sqft townhouse home for sale at $489,190 in Eagan MN 55123. At 20% down it rents for an estimated $2,150/mo and returns -$1,408/mo a month at a 3.2% cap rate.
The deal math
Modelled at 20% down on a 30-year loan at current market rates, before management, vacancy and maintenance reserves.
- Estimated rent
- $2,150/mo
- Monthly cash flow
- -$1,408/mo
- Cap rate
- 3.2%
- Cash-on-cash
- -17.3%
- Max offer
- $233,500
Offer ≤ $233,500 (52% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading