For saleSingle family
$527,000
3548 Edgerton St
Vadnais Heights MN 55127
3 beds, 2 baths, 1,996 sqft
3548 Edgerton St is a 3 beds, 2 baths, 1,996 sqft single family home for sale at $527,000 in Vadnais Heights MN 55127. At 20% down it rents for an estimated $2,350/mo and returns -$1,412/mo a month at a 3.5% 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
- $2,350/mo
- Monthly cash flow
- -$1,412/mo
- Cap rate
- 3.5%
- Cash-on-cash
- -16.1%
- Max offer
- $279,000
Offer ≤ $279,000 (47% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading