For saleCondo
$233,000
7244 Hunters Run Unit 21D
Eden Prairie MN 55346
2 beds, 2 baths, 1,049 sqft
7244 Hunters Run Unit 21D is a 2 beds, 2 baths, 1,049 sqft condo home for sale at $233,000 in Eden Prairie MN 55346. At 20% down it rents for an estimated $2,100/mo and returns $151/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
- $2,100/mo
- Monthly cash flow
- $151/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 3.9%
- Max offer
- $212,500
Offer ≤ $212,500 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.