For saleSingle family
$449,900
4801 Shevlin Ct
Eagan MN 55122
6 beds, 3 baths, 2,160 sqft
4801 Shevlin Ct is a 6 beds, 3 baths, 2,160 sqft single family home for sale at $449,900 in Eagan MN 55122. At 20% down it rents for an estimated $2,575/mo and returns -$637/mo a month at a 5.0% 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
- $2,575/mo
- Monthly cash flow
- -$637/mo
- Cap rate
- 5.0%
- Cash-on-cash
- -8.5%
- Max offer
- $304,500
Offer ≤ $304,500 (32% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading