For saleSingle family
$364,000
9526 Grey Widgeon Pl
Eden Prairie MN 55347
4 beds, 2 baths, 1,680 sqft
9526 Grey Widgeon Pl is a 4 beds, 2 baths, 1,680 sqft single family home for sale at $364,000 in Eden Prairie MN 55347. At 20% down it rents for an estimated $3,175/mo and returns $576/mo a month at a 8.6% 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
- $3,175/mo
- Monthly cash flow
- $576/mo
- Cap rate
- 8.6%
- Cash-on-cash
- 9.5%
- Max offer
- $364,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading