For saleSingle family
$300,000
5612 Xerxes Ave S
Edina MN 55410
4 beds, 2 baths, 1,580 sqft
5612 Xerxes Ave S is a 4 beds, 2 baths, 1,580 sqft single family home for sale at $300,000 in Edina MN 55410. At 20% down it rents for an estimated $3,200/mo and returns $1,058/mo a month at a 10.9% 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
- $3,200/mo
- Monthly cash flow
- $1,058/mo
- Cap rate
- 10.9%
- Cash-on-cash
- 21.2%
- Max offer
- $300,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading