For saleSingle family
$840,000
11828 Boulder Bay Rd
Eden Prairie MN 55344
5 beds, 3 baths, 3,917 sqft
11828 Boulder Bay Rd is a 5 beds, 3 baths, 3,917 sqft single family home for sale at $840,000 in Eden Prairie MN 55344. At 20% down it rents for an estimated $3,575/mo and returns -$2,422/mo a month at a 3.2% 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
- $3,575/mo
- Monthly cash flow
- -$2,422/mo
- Cap rate
- 3.2%
- Cash-on-cash
- -17.3%
- Max offer
- $424,500
Offer ≤ $424,500 (49% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading