For saleSingle family
$725,000
643 Parkside Ct
Eagan MN 55123
4 beds, 3.5 baths, 3,334 sqft
643 Parkside Ct is a 4 beds, 3.5 baths, 3,334 sqft single family home for sale at $725,000 in Eagan MN 55123. At 20% down it rents for an estimated $3,000/mo and returns -$2,176/mo a month at a 3.1% 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
- $3,000/mo
- Monthly cash flow
- -$2,176/mo
- Cap rate
- 3.1%
- Cash-on-cash
- -18.0%
- Max offer
- $356,000
Offer ≤ $356,000 (51% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading