For saleSingle family
$1,100,000
6697 Harlan Dr
Eden Prairie MN 55346
4 beds, 5 baths, 3,088 sqft
6697 Harlan Dr is a 4 beds, 5 baths, 3,088 sqft single family home for sale at $1,100,000 in Eden Prairie MN 55346. At 20% down it rents for an estimated $2,900/mo and returns -$4,953/mo a month at a 1.3% 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
- $2,900/mo
- Monthly cash flow
- -$4,953/mo
- Cap rate
- 1.3%
- Cash-on-cash
- -27.0%
- Max offer
- $347,000
Offer ≤ $347,000 (68% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading