For saleTownhouse
$334,900
8075 Timber Lake Dr
Eden Prairie MN 55347
3 beds, 2 baths, 1,652 sqft
8075 Timber Lake Dr is a 3 beds, 2 baths, 1,652 sqft townhouse home for sale at $334,900 in Eden Prairie MN 55347. At 20% down it rents for an estimated $2,325/mo and returns -$291/mo a month at a 5.6% 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
- $2,325/mo
- Monthly cash flow
- -$291/mo
- Cap rate
- 5.6%
- Cash-on-cash
- -5.2%
- Max offer
- $243,000
Offer ≤ $243,000 (27% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading