For saleCondo
$194,900
7294 Vista Ct
Eden Prairie MN 55346
1 bed, 1 bath, 1,150 sqft
7294 Vista Ct is a 1 bed, 1 bath, 1,150 sqft condo home for sale at $194,900 in Eden Prairie MN 55346. At 20% down it rents for an estimated $1,600/mo and returns -$126/mo a month at a 5.9% 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
- $1,600/mo
- Monthly cash flow
- -$126/mo
- Cap rate
- 5.9%
- Cash-on-cash
- -3.9%
- Max offer
- $147,000
Offer ≤ $147,000 (25% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading