For saleTownhouse
$269,000
4602 1/2 Penkwe Way
Eagan MN 55122
3 beds, 1 bath, 1,405 sqft
4602 1/2 Penkwe Way is a 3 beds, 1 bath, 1,405 sqft townhouse home for sale at $269,000 in Eagan MN 55122. At 20% down it rents for an estimated $2,250/mo and returns $167/mo a month at a 7.3% 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
- $2,250/mo
- Monthly cash flow
- $167/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 3.7%
- Max offer
- $244,500
Offer ≤ $244,500 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.