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 $2,825/mo and returns -$280/mo a month at a 5.9% 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
- -$280/mo
- Cap rate
- 5.9%
- Cash-on-cash
- -3.9%
- Max offer
- $334,000
Offer ≤ $334,000 (23% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading