For saleSingle family
$415,000
1949 Timber Wolf Trl N
Eagan MN 55122
5 beds, 2 baths, 2,008 sqft
1949 Timber Wolf Trl N is a 5 beds, 2 baths, 2,008 sqft single family home for sale at $415,000 in Eagan MN 55122. At 20% down it rents for an estimated $2,700/mo and returns -$263/mo a month at a 5.9% 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
- $2,700/mo
- Monthly cash flow
- -$263/mo
- Cap rate
- 5.9%
- Cash-on-cash
- -3.8%
- Max offer
- $319,000
Offer ≤ $319,000 (23% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading