For saleCondo
$205,000
14358 Fairway Dr
Eden Prairie MN 55344
2 beds, 2 baths, 924 sqft
14358 Fairway Dr is a 2 beds, 2 baths, 924 sqft condo home for sale at $205,000 in Eden Prairie MN 55344. At 20% down it rents for an estimated $1,950/mo and returns $157/mo a month at a 7.6% 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
- $1,950/mo
- Monthly cash flow
- $157/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 4.6%
- Max offer
- $190,500
Offer ≤ $190,500 (7% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading