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 $1,950/mo and returns $314/mo a month at a 8.4% 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
- $1,950/mo
- Monthly cash flow
- $314/mo
- Cap rate
- 8.4%
- Cash-on-cash
- 9.4%
- Max offer
- $200,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.