For saleTownhouse
$195,500
17587 Pond Cir
Eden Prairie MN 55346
2 beds, 2 baths, 1,000 sqft
17587 Pond Cir is a 2 beds, 2 baths, 1,000 sqft townhouse home for sale at $195,500 in Eden Prairie MN 55346. At 20% down it rents for an estimated $1,975/mo and returns $294/mo a month at a 8.5% 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
- $1,975/mo
- Monthly cash flow
- $294/mo
- Cap rate
- 8.5%
- Cash-on-cash
- 9.0%
- Max offer
- $195,500
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading