For saleTownhouse
$500,000
6287 Sequoia Cir
Eden Prairie MN 55346
3 beds, 4 baths, 2,764 sqft
6287 Sequoia Cir is a 3 beds, 4 baths, 2,764 sqft townhouse home for sale at $500,000 in Eden Prairie MN 55346. At 20% down it rents for an estimated $2,275/mo and returns -$1,695/mo a month at a 2.6% 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
- $2,275/mo
- Monthly cash flow
- -$1,695/mo
- Cap rate
- 2.6%
- Cash-on-cash
- -20.3%
- Max offer
- $207,000
Offer ≤ $207,000 (59% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading