For saleSingle family
$1,802,825
1 Canopy Trl
Eden Prairie MN 55347
5 beds, 5 baths, 5,032 sqft
1 Canopy Trl is a 5 beds, 5 baths, 5,032 sqft single family home for sale at $1,802,825 in Eden Prairie MN 55347. At 20% down it rents for an estimated $3,300/mo and returns -$9,570/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
- $3,300/mo
- Monthly cash flow
- -$9,570/mo
- Cap rate
- 0.3%
- Cash-on-cash
- -31.8%
- Max offer
- $398,500
Offer ≤ $398,500 (78% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading