For saleCondo
$214,900
14302 Fairway Dr
Eden Prairie MN 55344
3 beds, 2 baths, 1,567 sqft
14302 Fairway Dr is a 3 beds, 2 baths, 1,567 sqft condo home for sale at $214,900 in Eden Prairie MN 55344. At 20% down it rents for an estimated $2,275/mo and returns $288/mo a month at a 8.3% 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
- $2,275/mo
- Monthly cash flow
- $288/mo
- Cap rate
- 8.3%
- Cash-on-cash
- 8.1%
- Max offer
- $214,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading