For saleSingle family
$399,900
6342 Whispering Oaks Dr
Eden Prairie MN 55346
4 beds, 2 baths, 1,853 sqft
6342 Whispering Oaks Dr is a 4 beds, 2 baths, 1,853 sqft single family home for sale at $399,900 in Eden Prairie MN 55346. At 20% down it rents for an estimated $3,050/mo and returns $195/mo a month at a 7.3% 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
- $195/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 2.9%
- Max offer
- $360,000
Offer ≤ $360,000 (10% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading