For saleSingle family
$379,500
4209 Braddock Trl
Eagan MN 55123
4 beds, 2 baths, 1,702 sqft
4209 Braddock Trl is a 4 beds, 2 baths, 1,702 sqft single family home for sale at $379,500 in Eagan MN 55123. At 20% down it rents for an estimated $3,025/mo and returns $363/mo a month at a 7.7% 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
- $3,025/mo
- Monthly cash flow
- $363/mo
- Cap rate
- 7.7%
- Cash-on-cash
- 5.7%
- Max offer
- $362,000
Offer ≤ $362,000 (5% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.