For saleTownhouse
$525,000
17568 Frondell Ct
Eden Prairie MN 55347
3 beds, 3 baths, 3,094 sqft
17568 Frondell Ct is a 3 beds, 3 baths, 3,094 sqft townhouse home for sale at $525,000 in Eden Prairie MN 55347. At 20% down it rents for an estimated $2,375/mo and returns -$1,652/mo a month at a 2.9% 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
- $2,375/mo
- Monthly cash flow
- -$1,652/mo
- Cap rate
- 2.9%
- Cash-on-cash
- -18.9%
- Max offer
- $233,000
Offer ≤ $233,000 (56% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading