For saleSingle family
$1,556,471
19 Mable Ln
Eden Prairie MN 55347
3 beds, 3 baths, 3,787 sqft
19 Mable Ln is a 3 beds, 3 baths, 3,787 sqft single family home for sale at $1,556,471 in Eden Prairie MN 55347. At 20% down it rents for an estimated $2,500/mo and returns -$8,611/mo a month at a 0.0% 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
- $2,500/mo
- Monthly cash flow
- -$8,611/mo
- Cap rate
- 0.0%
- Cash-on-cash
- -33.2%
- Max offer
- $303,000
Offer ≤ $303,000 (81% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading