For saleSingle family
$1,569,000
7061 Highland Ct
Eden Prairie MN 55346
3 beds, 3 baths, 3,675 sqft
7061 Highland Ct is a 3 beds, 3 baths, 3,675 sqft single family home for sale at $1,569,000 in Eden Prairie MN 55346. At 20% down it rents for an estimated $2,300/mo and returns -$8,901/mo a month at a -0.1% 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
- $2,300/mo
- Monthly cash flow
- -$8,901/mo
- Cap rate
- -0.1%
- Cash-on-cash
- -34.0%
- Max offer
- $278,500
Offer ≤ $278,500 (82% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading