For saleTownhouse
$249,900
15262 Lesley Ln
Eden Prairie MN 55346
2 beds, 2 baths, 1,225 sqft
15262 Lesley Ln is a 2 beds, 2 baths, 1,225 sqft townhouse home for sale at $249,900 in Eden Prairie MN 55346. At 20% down it rents for an estimated $1,975/mo and returns -$259/mo a month at a 5.4% 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
- $1,975/mo
- Monthly cash flow
- -$259/mo
- Cap rate
- 5.4%
- Cash-on-cash
- -6.2%
- Max offer
- $176,000
Offer ≤ $176,000 (30% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading