For saleMulti-family
$499,900
3389 Donald Ave
Eagan MN 55121
6 beds, 4 baths, 2,252 sqft
3389 Donald Ave is a 6 beds, 4 baths, 2,252 sqft multi-family home for sale at $499,900 in Eagan MN 55121. At 20% down it rents for an estimated $4,800/mo and returns $1,231/mo a month at a 9.6% 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
- $4,800/mo
- Monthly cash flow
- $1,231/mo
- Cap rate
- 9.6%
- Cash-on-cash
- 14.8%
- Max offer
- $499,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading