For saleSingle family
$1,949,999
Mable Ln
Eden Prairie MN 55347
4 beds, 3 baths, 4,293 sqft
Mable Ln is a 4 beds, 3 baths, 4,293 sqft single family home for sale at $1,949,999 in Eden Prairie MN 55347. At 20% down it rents for an estimated $2,975/mo and returns -$10,946/mo a month at a -0.1% 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
- -$10,946/mo
- Cap rate
- -0.1%
- Cash-on-cash
- -33.7%
- Max offer
- $360,500
Offer ≤ $360,500 (82% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading