For saleTownhouse
$350,000
11113 Hyland Ter
Eden Prairie MN 55344
2 beds, 2 baths, 1,719 sqft
11113 Hyland Ter is a 2 beds, 2 baths, 1,719 sqft townhouse home for sale at $350,000 in Eden Prairie MN 55344. At 20% down it rents for an estimated $1,950/mo and returns -$971/mo a month at a 3.3% 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
- $1,950/mo
- Monthly cash flow
- -$971/mo
- Cap rate
- 3.3%
- Cash-on-cash
- -16.6%
- Max offer
- $171,500
Offer ≤ $171,500 (51% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading