For saleCondo
$192,500
13359 Zenith Ln
Eden Prairie MN 55346
2 beds, 1.5 baths, 944 sqft
13359 Zenith Ln is a 2 beds, 1.5 baths, 944 sqft condo home for sale at $192,500 in Eden Prairie MN 55346. At 20% down it rents for an estimated $1,925/mo and returns $255/mo a month at a 8.1% 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
- $1,925/mo
- Monthly cash flow
- $255/mo
- Cap rate
- 8.1%
- Cash-on-cash
- 8.0%
- Max offer
- $192,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.