For saleCondo
$215,000
9102 Terra Verde Trl
Eden Prairie MN 55347
2 beds, 1 bath, 1,000 sqft
9102 Terra Verde Trl is a 2 beds, 1 bath, 1,000 sqft condo home for sale at $215,000 in Eden Prairie MN 55347. At 20% down it rents for an estimated $1,950/mo and returns $81/mo a month at a 7.0% 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
- $81/mo
- Cap rate
- 7.0%
- Cash-on-cash
- 2.2%
- Max offer
- $188,500
Offer ≤ $188,500 (12% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.