For saleSingle family
$359,000
2012 Zircon Ln
Eagan MN 55122
4 beds, 1 bath, 1,344 sqft
2012 Zircon Ln is a 4 beds, 1 bath, 1,344 sqft single family home for sale at $359,000 in Eagan MN 55122. At 20% down it rents for an estimated $2,750/mo and returns $232/mo a month at a 7.3% 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
- $2,750/mo
- Monthly cash flow
- $232/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 3.9%
- Max offer
- $329,500
Offer ≤ $329,500 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.