For saleTownhouse
$279,900
14389 Bedford Dr
Eden Prairie MN 55346
3 beds, 2.5 baths, 1,680 sqft
14389 Bedford Dr is a 3 beds, 2.5 baths, 1,680 sqft townhouse home for sale at $279,900 in Eden Prairie MN 55346. At 20% down it rents for an estimated $2,275/mo and returns -$95/mo a month at a 6.3% 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
- $2,275/mo
- Monthly cash flow
- -$95/mo
- Cap rate
- 6.3%
- Cash-on-cash
- -2.0%
- Max offer
- $221,500
Offer ≤ $221,500 (21% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading