For saleSingle family
$395,000
6770 Woodhill Trl
Eden Prairie MN 55346
3 beds, 2 baths, 1,245 sqft
6770 Woodhill Trl is a 3 beds, 2 baths, 1,245 sqft single family home for sale at $395,000 in Eden Prairie MN 55346. At 20% down it rents for an estimated $2,475/mo and returns -$345/mo a month at a 5.6% 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
- $2,475/mo
- Monthly cash flow
- -$345/mo
- Cap rate
- 5.6%
- Cash-on-cash
- -5.2%
- Max offer
- $292,500
Offer ≤ $292,500 (26% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading