For saleSingle family
$370,000
2090 Carnelian Ln
Eagan MN 55122
4 beds, 2 baths, 1,950 sqft
2090 Carnelian Ln is a 4 beds, 2 baths, 1,950 sqft single family home for sale at $370,000 in Eagan MN 55122. At 20% down it rents for an estimated $2,750/mo and returns $155/mo a month at a 7.0% 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
- $2,750/mo
- Monthly cash flow
- $155/mo
- Cap rate
- 7.0%
- Cash-on-cash
- 2.5%
- Max offer
- $329,500
Offer ≤ $329,500 (11% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.