For saleSingle family
$425,000
4233 Braddock Trl
Eagan MN 55123
3 beds, 2 baths, 1,522 sqft
4233 Braddock Trl is a 3 beds, 2 baths, 1,522 sqft single family home for sale at $425,000 in Eagan MN 55123. At 20% down it rents for an estimated $2,200/mo and returns -$834/mo a month at a 4.3% 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
- $2,200/mo
- Monthly cash flow
- -$834/mo
- Cap rate
- 4.3%
- Cash-on-cash
- -11.8%
- Max offer
- $260,500
Offer ≤ $260,500 (39% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading