For saleTownhouse
$449,000
15734 Porchlight Ln
Eden Prairie MN 55347
5 beds, 3.5 baths, 2,647 sqft
15734 Porchlight Ln is a 5 beds, 3.5 baths, 2,647 sqft townhouse home for sale at $449,000 in Eden Prairie MN 55347. At 20% down it rents for an estimated $3,350/mo and returns $159/mo a month at a 6.9% 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
- $3,350/mo
- Monthly cash flow
- $159/mo
- Cap rate
- 6.9%
- Cash-on-cash
- 2.1%
- Max offer
- $393,000
Offer ≤ $393,000 (12% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.