For saleTownhouse
$345,000
11061 Hyland Ter
Eden Prairie MN 55344
2 beds, 2 baths, 1,860 sqft
11061 Hyland Ter is a 2 beds, 2 baths, 1,860 sqft townhouse home for sale at $345,000 in Eden Prairie MN 55344. At 20% down it rents for an estimated $1,950/mo and returns -$776/mo a month at a 4.0% 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
- -$776/mo
- Cap rate
- 4.0%
- Cash-on-cash
- -13.5%
- Max offer
- $191,500
Offer ≤ $191,500 (44% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading