For saleSingle family
$415,000
5616 W 78th St
Edina MN 55439
4 beds, 2 baths, 2,413 sqft
5616 W 78th St is a 4 beds, 2 baths, 2,413 sqft single family home for sale at $415,000 in Edina MN 55439. At 20% down it rents for an estimated $3,600/mo and returns $689/mo a month at a 8.5% 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
- $3,600/mo
- Monthly cash flow
- $689/mo
- Cap rate
- 8.5%
- Cash-on-cash
- 10.0%
- Max offer
- $415,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.