For saleSingle family
$550,000
14884 Tealwood Ct
Eden Prairie MN 55347
3 beds, 3 baths, 2,807 sqft
14884 Tealwood Ct is a 3 beds, 3 baths, 2,807 sqft single family home for sale at $550,000 in Eden Prairie MN 55347. At 20% down it rents for an estimated $2,375/mo and returns -$1,551/mo a month at a 3.3% 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
- $2,375/mo
- Monthly cash flow
- -$1,551/mo
- Cap rate
- 3.3%
- Cash-on-cash
- -16.9%
- Max offer
- $282,000
Offer ≤ $282,000 (49% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading