For saleTownhouse
$200,000
9084 Terra Verde Trl
Eden Prairie MN 55347
2 beds, 1.5 baths, 980 sqft
9084 Terra Verde Trl is a 2 beds, 1.5 baths, 980 sqft townhouse home for sale at $200,000 in Eden Prairie MN 55347. At 20% down it rents for an estimated $1,900/mo and returns $239/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
- $1,900/mo
- Monthly cash flow
- $239/mo
- Cap rate
- 8.1%
- Cash-on-cash
- 7.2%
- Max offer
- $196,500
Offer ≤ $196,500 (2% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading