For saleSingle family
$2,450,000
3612 W 57th St
Edina MN 55410
5 beds, 5 baths, 5,036 sqft
3612 W 57th St is a 5 beds, 5 baths, 5,036 sqft single family home for sale at $2,450,000 in Edina MN 55410. At 20% down it rents for an estimated $3,100/mo and returns -$14,390/mo a month at a -0.4% 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
- $3,100/mo
- Monthly cash flow
- -$14,390/mo
- Cap rate
- -0.4%
- Cash-on-cash
- -35.2%
- Max offer
- $375,500
Offer ≤ $375,500 (85% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading