For saleTownhouse
$365,000
6941 Edenvale Blvd
Eden Prairie MN 55346
2 beds, 3 baths, 2,100 sqft
6941 Edenvale Blvd is a 2 beds, 3 baths, 2,100 sqft townhouse home for sale at $365,000 in Eden Prairie MN 55346. At 20% down it rents for an estimated $1,950/mo and returns -$988/mo a month at a 3.4% 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
- $1,950/mo
- Monthly cash flow
- -$988/mo
- Cap rate
- 3.4%
- Cash-on-cash
- -16.2%
- Max offer
- $182,000
Offer ≤ $182,000 (50% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading