For saleSingle family
$389,900
4333 Diamond Dr
Eagan MN 55122
3 beds, 2 baths, 1,740 sqft
4333 Diamond Dr is a 3 beds, 2 baths, 1,740 sqft single family home for sale at $389,900 in Eagan MN 55122. At 20% down it rents for an estimated $2,200/mo and returns -$583/mo a month at a 4.9% 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
- $2,200/mo
- Monthly cash flow
- -$583/mo
- Cap rate
- 4.9%
- Cash-on-cash
- -9.0%
- Max offer
- $260,500
Offer ≤ $260,500 (33% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading