For saleSingle family
$435,000
3301 Edgemere Ave
Saint Anthony MN 55418
5 beds, 3 baths, 2,697 sqft
3301 Edgemere Ave is a 5 beds, 3 baths, 2,697 sqft single family home for sale at $435,000 in Saint Anthony MN 55418. At 20% down it rents for an estimated $3,100/mo and returns $49/mo a month at a 6.7% 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
- $49/mo
- Cap rate
- 6.7%
- Cash-on-cash
- 0.7%
- Max offer
- $371,500
Offer ≤ $371,500 (15% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.