For saleSingle family
$574,900
602 Todd Ave
Eagan MN 55123
5 beds, 3 baths, 2,264 sqft
602 Todd Ave is a 5 beds, 3 baths, 2,264 sqft single family home for sale at $574,900 in Eagan MN 55123. At 20% down it rents for an estimated $3,275/mo and returns -$829/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
- $3,275/mo
- Monthly cash flow
- -$829/mo
- Cap rate
- 4.9%
- Cash-on-cash
- -8.7%
- Max offer
- $387,500
Offer ≤ $387,500 (33% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading