For saleSingle family
$464,900
4089 Pennsylvania Ave
Eagan MN 55123
5 beds, 3 baths, 2,136 sqft
4089 Pennsylvania Ave is a 5 beds, 3 baths, 2,136 sqft single family home for sale at $464,900 in Eagan MN 55123. At 20% down it rents for an estimated $3,350/mo and returns $89/mo a month at a 6.7% 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
- $3,350/mo
- Monthly cash flow
- $89/mo
- Cap rate
- 6.7%
- Cash-on-cash
- 1.2%
- Max offer
- $401,500
Offer ≤ $401,500 (14% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.