For saleSingle family
$1,500,000
Crestwood Ter
Eden Prairie MN 55347
4 beds, 3 baths, 3,287 sqft
Crestwood Ter is a 4 beds, 3 baths, 3,287 sqft single family home for sale at $1,500,000 in Eden Prairie MN 55347. At 20% down it rents for an estimated $2,975/mo and returns -$7,733/mo a month at a 0.5% 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
- $2,975/mo
- Monthly cash flow
- -$7,733/mo
- Cap rate
- 0.5%
- Cash-on-cash
- -30.9%
- Max offer
- $358,500
Offer ≤ $358,500 (76% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading