For saleTownhouse
$325,000
11479 Carriage Ct
Eden Prairie MN 55344
2 beds, 2 baths, 1,384 sqft
11479 Carriage Ct is a 2 beds, 2 baths, 1,384 sqft townhouse home for sale at $325,000 in Eden Prairie MN 55344. At 20% down it rents for an estimated $1,950/mo and returns -$616/mo a month at a 4.4% 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
- -$616/mo
- Cap rate
- 4.4%
- Cash-on-cash
- -11.4%
- Max offer
- $194,500
Offer ≤ $194,500 (40% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading