For saleTownhouse
$448,000
9767 Gable Dr
Eden Prairie MN 55347
4 beds, 3.5 baths, 2,548 sqft
9767 Gable Dr is a 4 beds, 3.5 baths, 2,548 sqft townhouse home for sale at $448,000 in Eden Prairie MN 55347. At 20% down it rents for an estimated $2,700/mo and returns -$813/mo a month at a 4.5% 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
- $2,700/mo
- Monthly cash flow
- -$813/mo
- Cap rate
- 4.5%
- Cash-on-cash
- -10.9%
- Max offer
- $273,000
Offer ≤ $273,000 (39% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading