For saleSingle family
$350,000
2008 Zircon Ln
Eagan MN 55122
4 beds, 2 baths, 1,728 sqft
2008 Zircon Ln is a 4 beds, 2 baths, 1,728 sqft single family home for sale at $350,000 in Eagan MN 55122. At 20% down it rents for an estimated $2,750/mo and returns $295/mo a month at a 7.5% 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
- $2,750/mo
- Monthly cash flow
- $295/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 5.1%
- Max offer
- $329,500
Offer ≤ $329,500 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.