For saleSingle family
$1,395,000
830 Edgemoor Dr
Hopkins MN 55305
5 beds, 5 baths, 4,740 sqft
830 Edgemoor Dr is a 5 beds, 5 baths, 4,740 sqft single family home for sale at $1,395,000 in Hopkins MN 55305. At 20% down it rents for an estimated $2,825/mo and returns -$7,134/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
- $2,825/mo
- Monthly cash flow
- -$7,134/mo
- Cap rate
- 0.5%
- Cash-on-cash
- -30.7%
- Max offer
- $340,000
Offer ≤ $340,000 (76% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading