For saleSingle family
$356,000
1066 Beatrice St
Eagan MN 55121
4 beds, 2 baths, 1,590 sqft
1066 Beatrice St is a 4 beds, 2 baths, 1,590 sqft single family home for sale at $356,000 in Eagan MN 55121. At 20% down it rents for an estimated $3,025/mo and returns $528/mo a month at a 8.3% 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
- $3,025/mo
- Monthly cash flow
- $528/mo
- Cap rate
- 8.3%
- Cash-on-cash
- 8.9%
- Max offer
- $356,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.