For saleSingle family
$850,000
4015 Hosford Hills Rd
Eagan MN 55123
5 beds, 4.5 baths, 4,279 sqft
4015 Hosford Hills Rd is a 5 beds, 4.5 baths, 4,279 sqft single family home for sale at $850,000 in Eagan MN 55123. At 20% down it rents for an estimated $2,975/mo and returns -$3,093/mo a month at a 2.3% 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
- $2,975/mo
- Monthly cash flow
- -$3,093/mo
- Cap rate
- 2.3%
- Cash-on-cash
- -21.8%
- Max offer
- $354,000
Offer ≤ $354,000 (58% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading