For saleSingle family
$339,000
6775 W 192nd Ave
Eden Prairie MN 55346
3 beds, 2 baths, 1,984 sqft
6775 W 192nd Ave is a 3 beds, 2 baths, 1,984 sqft single family home for sale at $339,000 in Eden Prairie MN 55346. At 20% down it rents for an estimated $2,600/mo and returns $222/mo a month at a 7.3% 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
- $2,600/mo
- Monthly cash flow
- $222/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 3.9%
- Max offer
- $311,500
Offer ≤ $311,500 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.