For saleSingle family
$949,900
4915 Maple Rd
Edina MN 55424
3 beds, 2 baths, 1,836 sqft
4915 Maple Rd is a 3 beds, 2 baths, 1,836 sqft single family home for sale at $949,900 in Edina MN 55424. At 20% down it rents for an estimated $2,500/mo and returns -$4,281/mo a month at a 1.3% 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
- -$4,281/mo
- Cap rate
- 1.3%
- Cash-on-cash
- -27.0%
- Max offer
- $299,000
Offer ≤ $299,000 (69% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading