For saleSingle family
$450,000
9180 Edgebrook Dr
Northfield MN 55057
4 beds, 2 baths, 2,670 sqft
9180 Edgebrook Dr is a 4 beds, 2 baths, 2,670 sqft single family home for sale at $450,000 in Northfield MN 55057. At 20% down it rents for an estimated $2,475/mo and returns -$737/mo a month at a 4.7% 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
- $2,475/mo
- Monthly cash flow
- -$737/mo
- Cap rate
- 4.7%
- Cash-on-cash
- -9.8%
- Max offer
- $293,000
Offer ≤ $293,000 (35% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading