For saleCondo
$255,000
14433 Fairway Dr
Eden Prairie MN 55344
3 beds, 2 baths, 1,275 sqft
14433 Fairway Dr is a 3 beds, 2 baths, 1,275 sqft condo home for sale at $255,000 in Eden Prairie MN 55344. At 20% down it rents for an estimated $2,150/mo and returns $54/mo a month at a 6.8% 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
- $2,150/mo
- Monthly cash flow
- $54/mo
- Cap rate
- 6.8%
- Cash-on-cash
- 1.3%
- Max offer
- $218,500
Offer ≤ $218,500 (14% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.