For saleTownhouse
$325,000
11159 Kinsley St
Eden Prairie MN 55344
2 beds, 3 baths, 1,584 sqft
11159 Kinsley St is a 2 beds, 3 baths, 1,584 sqft townhouse home for sale at $325,000 in Eden Prairie MN 55344. At 20% down it rents for an estimated $1,950/mo and returns -$636/mo a month at a 4.3% 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
- $1,950/mo
- Monthly cash flow
- -$636/mo
- Cap rate
- 4.3%
- Cash-on-cash
- -11.7%
- Max offer
- $192,000
Offer ≤ $192,000 (41% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading