For saleSingle family
$385,000
4707 Wildwood St
Eagan MN 55122
3 beds, 2 baths, 1,815 sqft
4707 Wildwood St is a 3 beds, 2 baths, 1,815 sqft single family home for sale at $385,000 in Eagan MN 55122. At 20% down it rents for an estimated $1,850/mo and returns -$898/mo a month at a 3.9% 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
- $1,850/mo
- Monthly cash flow
- -$898/mo
- Cap rate
- 3.9%
- Cash-on-cash
- -14.0%
- Max offer
- $219,000
Offer ≤ $219,000 (43% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading