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 $3,000/mo and returns $447/mo a month at a 8.0% 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
- $3,000/mo
- Monthly cash flow
- $447/mo
- Cap rate
- 8.0%
- Cash-on-cash
- 7.4%
- Max offer
- $359,000
Offer ≤ $359,000 (1% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.