For saleTownhouse
$325,000
18185 Warbler Ln
Eden Prairie MN 55346
2 beds, 2 baths, 1,250 sqft
18185 Warbler Ln is a 2 beds, 2 baths, 1,250 sqft townhouse home for sale at $325,000 in Eden Prairie MN 55346. At 20% down it rents for an estimated $1,975/mo and returns -$535/mo a month at a 4.7% 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
- $1,975/mo
- Monthly cash flow
- -$535/mo
- Cap rate
- 4.7%
- Cash-on-cash
- -9.9%
- Max offer
- $204,500
Offer ≤ $204,500 (37% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading