For saleSingle family
$850,000
5212 Richwood Dr
Edina MN 55436
3 beds, 3 baths, 2,715 sqft
5212 Richwood Dr is a 3 beds, 3 baths, 2,715 sqft single family home for sale at $850,000 in Edina MN 55436. At 20% down it rents for an estimated $2,500/mo and returns -$3,568/mo a month at a 1.6% 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
- $2,500/mo
- Monthly cash flow
- -$3,568/mo
- Cap rate
- 1.6%
- Cash-on-cash
- -25.2%
- Max offer
- $298,500
Offer ≤ $298,500 (65% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading