For saleSingle family
$1,554,819
18 Canopy Trl
Eden Prairie MN 55347
6 beds, 5 baths, 4,259 sqft
18 Canopy Trl is a 6 beds, 5 baths, 4,259 sqft single family home for sale at $1,554,819 in Eden Prairie MN 55347. At 20% down it rents for an estimated $3,700/mo and returns -$7,399/mo a month at a 1.0% 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
- $3,700/mo
- Monthly cash flow
- -$7,399/mo
- Cap rate
- 1.0%
- Cash-on-cash
- -28.6%
- Max offer
- $444,000
Offer ≤ $444,000 (71% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading