For saleTownhouse
$244,800
17900 Cobblestone Way
Eden Prairie MN 55347
2 beds, 1.5 baths, 1,165 sqft
17900 Cobblestone Way is a 2 beds, 1.5 baths, 1,165 sqft townhouse home for sale at $244,800 in Eden Prairie MN 55347. At 20% down it rents for an estimated $2,100/mo and returns $156/mo a month at a 7.3% 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
- $156/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 3.8%
- Max offer
- $223,000
Offer ≤ $223,000 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.