For saleSingle family
$325,000
18321 Tristram Way
Eden Prairie MN 55346
4 beds, 4 baths
18321 Tristram Way is a 4 beds, 4 baths single family home for sale at $325,000 in Eden Prairie MN 55346. At 20% down it rents for an estimated $3,050/mo and returns $730/mo a month at a 9.4% 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
- $3,050/mo
- Monthly cash flow
- $730/mo
- Cap rate
- 9.4%
- Cash-on-cash
- 13.5%
- Max offer
- $325,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading