For saleTownhouse
$305,000
10361 Balsam Ln
Eden Prairie MN 55347
3 beds, 2 baths, 1,427 sqft
10361 Balsam Ln is a 3 beds, 2 baths, 1,427 sqft townhouse home for sale at $305,000 in Eden Prairie MN 55347. At 20% down it rents for an estimated $2,450/mo and returns $117/mo a month at a 7.0% 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
- $2,450/mo
- Monthly cash flow
- $117/mo
- Cap rate
- 7.0%
- Cash-on-cash
- 2.3%
- Max offer
- $268,000
Offer ≤ $268,000 (12% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.