For saleTownhouse
$310,000
15393 Trillium Cir
Eden Prairie MN 55344
3 beds, 2 baths, 1,465 sqft
15393 Trillium Cir is a 3 beds, 2 baths, 1,465 sqft townhouse home for sale at $310,000 in Eden Prairie MN 55344. At 20% down it rents for an estimated $2,275/mo and returns -$257/mo a month at a 5.7% 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
- $2,275/mo
- Monthly cash flow
- -$257/mo
- Cap rate
- 5.7%
- Cash-on-cash
- -5.0%
- Max offer
- $226,500
Offer ≤ $226,500 (27% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading