For saleCondo
$203,900
14314 Fairway Dr
Eden Prairie MN 55344
2 beds, 2 baths, 1,256 sqft
14314 Fairway Dr is a 2 beds, 2 baths, 1,256 sqft condo home for sale at $203,900 in Eden Prairie MN 55344. At 20% down it rents for an estimated $1,900/mo and returns $139/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
- $1,900/mo
- Monthly cash flow
- $139/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 4.1%
- Max offer
- $187,000
Offer ≤ $187,000 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.