For saleCondo
$198,900
7545 Villa Ct
Eden Prairie MN 55346
2 beds, 1.5 baths, 934 sqft
7545 Villa Ct is a 2 beds, 1.5 baths, 934 sqft condo home for sale at $198,900 in Eden Prairie MN 55346. At 20% down it rents for an estimated $1,925/mo and returns $212/mo a month at a 7.8% 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
- $1,925/mo
- Monthly cash flow
- $212/mo
- Cap rate
- 7.8%
- Cash-on-cash
- 6.4%
- Max offer
- $192,000
Offer ≤ $192,000 (3% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.