For saleTownhouse
$358,000
6304 Red Fox Ln
Edina MN 55436
3 beds, 2 baths, 1,961 sqft
6304 Red Fox Ln is a 3 beds, 2 baths, 1,961 sqft townhouse home for sale at $358,000 in Edina MN 55436. At 20% down it rents for an estimated $2,100/mo and returns -$983/mo a month at a 3.4% 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
- $2,100/mo
- Monthly cash flow
- -$983/mo
- Cap rate
- 3.4%
- Cash-on-cash
- -16.5%
- Max offer
- $177,000
Offer ≤ $177,000 (51% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading