For saleSingle family
$744,900
7187 Agate Trl
Inver Grove Heights MN 55077
4 beds, 3 baths, 2,429 sqft
7187 Agate Trl is a 4 beds, 3 baths, 2,429 sqft single family home for sale at $744,900 in Inver Grove Heights MN 55077. At 20% down it rents for an estimated $2,600/mo and returns -$2,718/mo a month at a 2.3% 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
- $2,600/mo
- Monthly cash flow
- -$2,718/mo
- Cap rate
- 2.3%
- Cash-on-cash
- -21.9%
- Max offer
- $309,500
Offer ≤ $309,500 (58% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading