For saleTownhouse
$210,000
13092 Murdock Ter
Eden Prairie MN 55347
2 beds, 2 baths, 896 sqft
13092 Murdock Ter is a 2 beds, 2 baths, 896 sqft townhouse home for sale at $210,000 in Eden Prairie MN 55347. At 20% down it rents for an estimated $1,900/mo and returns $167/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
- $1,900/mo
- Monthly cash flow
- $167/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 4.8%
- Max offer
- $196,000
Offer ≤ $196,000 (7% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading