For saleSingle family
$670,000
542 Majestic Oaks Ct
Eagan MN 55123
3 beds, 3 baths, 3,257 sqft
542 Majestic Oaks Ct is a 3 beds, 3 baths, 3,257 sqft single family home for sale at $670,000 in Eagan MN 55123. At 20% down it rents for an estimated $2,300/mo and returns -$2,483/mo a month at a 2.2% 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
- $2,300/mo
- Monthly cash flow
- -$2,483/mo
- Cap rate
- 2.2%
- Cash-on-cash
- -22.2%
- Max offer
- $274,000
Offer ≤ $274,000 (59% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading