For saleSingle family
$600,000
1533 Wexford Ct
Eagan MN 55122
3 beds, 4 baths, 3,161 sqft
1533 Wexford Ct is a 3 beds, 4 baths, 3,161 sqft single family home for sale at $600,000 in Eagan MN 55122. At 20% down it rents for an estimated $1,900/mo and returns -$2,383/mo a month at a 1.9% 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
- $1,900/mo
- Monthly cash flow
- -$2,383/mo
- Cap rate
- 1.9%
- Cash-on-cash
- -23.8%
- Max offer
- $226,500
Offer ≤ $226,500 (62% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading