For saleTownhouse
$249,900
8450 Kimball Dr
Eden Prairie MN 55347
2 beds, 1.5 baths, 1,226 sqft
8450 Kimball Dr is a 2 beds, 1.5 baths, 1,226 sqft townhouse home for sale at $249,900 in Eden Prairie MN 55347. At 20% down it rents for an estimated $2,100/mo and returns $123/mo a month at a 7.1% 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
- $2,100/mo
- Monthly cash flow
- $123/mo
- Cap rate
- 7.1%
- Cash-on-cash
- 2.9%
- Max offer
- $223,000
Offer ≤ $223,000 (11% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.