For saleSingle family
$949,000
14183 McCoy Ct
Eden Prairie MN 55347
6 beds, 4.5 baths, 4,734 sqft
14183 McCoy Ct is a 6 beds, 4.5 baths, 4,734 sqft single family home for sale at $949,000 in Eden Prairie MN 55347. At 20% down it rents for an estimated $3,725/mo and returns -$3,050/mo a month at a 2.8% 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
- $3,725/mo
- Monthly cash flow
- -$3,050/mo
- Cap rate
- 2.8%
- Cash-on-cash
- -19.3%
- Max offer
- $443,000
Offer ≤ $443,000 (53% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading