For saleSingle family
$700,000
16760 N Manor Rd
Eden Prairie MN 55346
4 beds, 3.5 baths, 3,046 sqft
16760 N Manor Rd is a 4 beds, 3.5 baths, 3,046 sqft single family home for sale at $700,000 in Eden Prairie MN 55346. At 20% down it rents for an estimated $3,050/mo and returns -$1,947/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
- $3,050/mo
- Monthly cash flow
- -$1,947/mo
- Cap rate
- 3.3%
- Cash-on-cash
- -16.7%
- Max offer
- $362,000
Offer ≤ $362,000 (48% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading