For saleSingle family
$664,893
524 Aidan Cv
Eagan MN 55123
4 beds, 2.5 baths, 3,341 sqft
524 Aidan Cv is a 4 beds, 2.5 baths, 3,341 sqft single family home for sale at $664,893 in Eagan MN 55123. At 20% down it rents for an estimated $2,450/mo and returns -$2,297/mo a month at a 2.5% 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
- $2,450/mo
- Monthly cash flow
- -$2,297/mo
- Cap rate
- 2.5%
- Cash-on-cash
- -20.7%
- Max offer
- $291,500
Offer ≤ $291,500 (56% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading