For saleTownhouse
$465,000
9769 Gable Dr
Eden Prairie MN 55347
4 beds, 4 baths, 2,673 sqft
9769 Gable Dr is a 4 beds, 4 baths, 2,673 sqft townhouse home for sale at $465,000 in Eden Prairie MN 55347. At 20% down it rents for an estimated $2,700/mo and returns -$926/mo a month at a 4.3% 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
- $2,700/mo
- Monthly cash flow
- -$926/mo
- Cap rate
- 4.3%
- Cash-on-cash
- -12.0%
- Max offer
- $273,000
Offer ≤ $273,000 (41% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading