For saleSingle family
$585,000
1560 Oakbrooke Ter
Eagan MN 55122
5 beds, 4 baths, 3,042 sqft
1560 Oakbrooke Ter is a 5 beds, 4 baths, 3,042 sqft single family home for sale at $585,000 in Eagan MN 55122. At 20% down it rents for an estimated $2,850/mo and returns -$1,326/mo a month at a 3.9% 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
- $2,850/mo
- Monthly cash flow
- -$1,326/mo
- Cap rate
- 3.9%
- Cash-on-cash
- -13.6%
- Max offer
- $338,000
Offer ≤ $338,000 (42% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading