For saleTownhouse
$325,000
13821 Edgewood Ave
Savage MN 55378
4 beds, 2.5 baths, 1,892 sqft
13821 Edgewood Ave is a 4 beds, 2.5 baths, 1,892 sqft townhouse home for sale at $325,000 in Savage MN 55378. At 20% down it rents for an estimated $2,800/mo and returns $280/mo a month at a 7.5% 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
- $2,800/mo
- Monthly cash flow
- $280/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 5.2%
- Max offer
- $305,500
Offer ≤ $305,500 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.