For saleSingle family
$650,000
4143 Cashell Gln
Eagan MN 55122
4 beds, 4 baths, 3,002 sqft
4143 Cashell Gln is a 4 beds, 4 baths, 3,002 sqft single family home for sale at $650,000 in Eagan MN 55122. At 20% down it rents for an estimated $2,700/mo and returns -$1,940/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
- $2,700/mo
- Monthly cash flow
- -$1,940/mo
- Cap rate
- 3.1%
- Cash-on-cash
- -17.9%
- Max offer
- $320,500
Offer ≤ $320,500 (51% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading