For saleSingle family
$2,785,000
3 Circle E
Edina MN 55436
5 beds, 4.5 baths, 6,500 sqft
3 Circle E is a 5 beds, 4.5 baths, 6,500 sqft single family home for sale at $2,785,000 in Edina MN 55436. At 20% down it rents for an estimated $3,100/mo and returns -$16,781/mo a month at a -0.6% 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
- $3,100/mo
- Monthly cash flow
- -$16,781/mo
- Cap rate
- -0.6%
- Cash-on-cash
- -36.2%
- Max offer
- $375,500
Offer ≤ $375,500 (87% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading