For saleSingle family
$450,000
2981 Pilot Knob Rd
Eagan MN 55121
6 beds, 5 baths, 4,509 sqft
2981 Pilot Knob Rd is a 6 beds, 5 baths, 4,509 sqft single family home for sale at $450,000 in Eagan MN 55121. At 20% down it rents for an estimated $3,675/mo and returns $519/mo a month at a 7.9% 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
- $3,675/mo
- Monthly cash flow
- $519/mo
- Cap rate
- 7.9%
- Cash-on-cash
- 6.9%
- Max offer
- $440,000
Offer ≤ $440,000 (2% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.