For saleTownhouse
$525,000
8942 Preserve Blvd
Eden Prairie MN 55347
3 beds, 3 baths, 2,129 sqft
8942 Preserve Blvd is a 3 beds, 3 baths, 2,129 sqft townhouse home for sale at $525,000 in Eden Prairie MN 55347. At 20% down it rents for an estimated $2,225/mo and returns -$1,682/mo a month at a 2.8% 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
- $2,225/mo
- Monthly cash flow
- -$1,682/mo
- Cap rate
- 2.8%
- Cash-on-cash
- -19.2%
- Max offer
- $229,500
Offer ≤ $229,500 (56% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading