For saleSingle family
$699,000
15403 Plumstone Dr
Eden Prairie MN 55347
6 beds, 5 baths, 4,115 sqft
15403 Plumstone Dr is a 6 beds, 5 baths, 4,115 sqft single family home for sale at $699,000 in Eden Prairie MN 55347. At 20% down it rents for an estimated $3,700/mo and returns -$1,290/mo a month at a 4.5% 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
- $3,700/mo
- Monthly cash flow
- -$1,290/mo
- Cap rate
- 4.5%
- Cash-on-cash
- -11.1%
- Max offer
- $438,000
Offer ≤ $438,000 (37% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading