For saleSingle family
$514,900
4148 Countryview Dr
Eagan MN 55123
4 beds, 4 baths, 2,652 sqft
4148 Countryview Dr is a 4 beds, 4 baths, 2,652 sqft single family home for sale at $514,900 in Eagan MN 55123. At 20% down it rents for an estimated $2,450/mo and returns -$1,226/mo a month at a 3.8% 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
- $2,450/mo
- Monthly cash flow
- -$1,226/mo
- Cap rate
- 3.8%
- Cash-on-cash
- -14.3%
- Max offer
- $290,500
Offer ≤ $290,500 (44% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading