For saleSingle family
$1,699,500
7100 Highland Ct
Eden Prairie MN 55346
3 beds, 2.5 baths, 3,562 sqft
7100 Highland Ct is a 3 beds, 2.5 baths, 3,562 sqft single family home for sale at $1,699,500 in Eden Prairie MN 55346. At 20% down it rents for an estimated $2,300/mo and returns -$9,832/mo a month at a -0.3% 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
- -$9,832/mo
- Cap rate
- -0.3%
- Cash-on-cash
- -34.7%
- Max offer
- $278,500
Offer ≤ $278,500 (84% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading