For saleSingle family
$469,900
3877 Kennet Cir
Eagan MN 55123
5 beds, 2 baths, 2,437 sqft
3877 Kennet Cir is a 5 beds, 2 baths, 2,437 sqft single family home for sale at $469,900 in Eagan MN 55123. At 20% down it rents for an estimated $3,350/mo and returns $54/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
- $54/mo
- Cap rate
- 6.7%
- Cash-on-cash
- 0.7%
- Max offer
- $401,500
Offer ≤ $401,500 (15% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.