For saleSingle family
$475,000
1814 Walnut Ln
Eagan MN 55122
3 beds, 2 baths, 1,662 sqft
1814 Walnut Ln is a 3 beds, 2 baths, 1,662 sqft single family home for sale at $475,000 in Eagan MN 55122. At 20% down it rents for an estimated $1,900/mo and returns -$1,491/mo a month at a 2.9% 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
- $1,900/mo
- Monthly cash flow
- -$1,491/mo
- Cap rate
- 2.9%
- Cash-on-cash
- -18.8%
- Max offer
- $225,500
Offer ≤ $225,500 (53% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading