For saleSingle family
$2,700,000
Canopy Trl
Eden Prairie MN 55347
5 beds, 5 baths, 6,738 sqft
Canopy Trl is a 5 beds, 5 baths, 6,738 sqft single family home for sale at $2,700,000 in Eden Prairie MN 55347. At 20% down it rents for an estimated $3,300/mo and returns -$15,975/mo a month at a -0.4% 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
- $3,300/mo
- Monthly cash flow
- -$15,975/mo
- Cap rate
- -0.4%
- Cash-on-cash
- -35.5%
- Max offer
- $400,000
Offer ≤ $400,000 (85% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading