For saleSingle family
$330,000
4567 Horizon Cir
Eagan MN 55123
3 beds, 2.5 baths, 1,656 sqft
4567 Horizon Cir is a 3 beds, 2.5 baths, 1,656 sqft single family home for sale at $330,000 in Eagan MN 55123. At 20% down it rents for an estimated $2,650/mo and returns $335/mo a month at a 7.7% 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
- $2,650/mo
- Monthly cash flow
- $335/mo
- Cap rate
- 7.7%
- Cash-on-cash
- 6.1%
- Max offer
- $317,500
Offer ≤ $317,500 (4% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.