For saleSingle family
$348,888
15423 N Eden Dr
Eden Prairie MN 55346
3 beds, 1.5 baths, 1,522 sqft
15423 N Eden Dr is a 3 beds, 1.5 baths, 1,522 sqft single family home for sale at $348,888 in Eden Prairie MN 55346. At 20% down it rents for an estimated $2,450/mo and returns $3/mo a month at a 6.5% 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
- $2,450/mo
- Monthly cash flow
- $3/mo
- Cap rate
- 6.5%
- Cash-on-cash
- 0.1%
- Max offer
- $293,500
Offer ≤ $293,500 (16% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.