For saleSingle family
$975,000
5018 Normandale Ct
Edina MN 55436
4 beds, 3 baths, 3,607 sqft
5018 Normandale Ct is a 4 beds, 3 baths, 3,607 sqft single family home for sale at $975,000 in Edina MN 55436. At 20% down it rents for an estimated $3,300/mo and returns -$3,660/mo a month at a 2.2% 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
- $3,300/mo
- Monthly cash flow
- -$3,660/mo
- Cap rate
- 2.2%
- Cash-on-cash
- -22.5%
- Max offer
- $393,000
Offer ≤ $393,000 (60% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading