For saleSingle family
$399,900
3840 Riverton Ave
Eagan MN 55122
5 beds, 3 baths, 2,374 sqft
3840 Riverton Ave is a 5 beds, 3 baths, 2,374 sqft single family home for sale at $399,900 in Eagan MN 55122. At 20% down it rents for an estimated $3,075/mo and returns $270/mo a month at a 7.3% 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
- $3,075/mo
- Monthly cash flow
- $270/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 4.1%
- Max offer
- $368,000
Offer ≤ $368,000 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.