For saleTownhouse
$389,990
3514 Trails End Cir
Eagan MN 55123
3 beds, 3 baths, 1,772 sqft
3514 Trails End Cir is a 3 beds, 3 baths, 1,772 sqft townhouse home for sale at $389,990 in Eagan MN 55123. At 20% down it rents for an estimated $2,150/mo and returns -$745/mo a month at a 4.4% 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
- -$745/mo
- Cap rate
- 4.4%
- Cash-on-cash
- -11.5%
- Max offer
- $233,000
Offer ≤ $233,000 (40% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading