For saleSingle family
$1,795,000
6029 Abbott Ave S
Edina MN 55410
5 beds, 5 baths, 5,192 sqft
6029 Abbott Ave S is a 5 beds, 5 baths, 5,192 sqft single family home for sale at $1,795,000 in Edina MN 55410. At 20% down it rents for an estimated $3,475/mo and returns -$9,339/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
- $3,475/mo
- Monthly cash flow
- -$9,339/mo
- Cap rate
- 0.4%
- Cash-on-cash
- -31.2%
- Max offer
- $419,000
Offer ≤ $419,000 (77% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading