For saleTownhouse
$215,000
13051 Crimson Clover Ln
Eden Prairie MN 55347
2 beds, 2 baths, 896 sqft
13051 Crimson Clover Ln is a 2 beds, 2 baths, 896 sqft townhouse home for sale at $215,000 in Eden Prairie MN 55347. At 20% down it rents for an estimated $1,900/mo and returns $139/mo a month at a 7.4% 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
- $1,900/mo
- Monthly cash flow
- $139/mo
- Cap rate
- 7.4%
- Cash-on-cash
- 3.9%
- Max offer
- $196,500
Offer ≤ $196,500 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading