For saleSingle family
$1,150,000
5321 Ayrshire Blvd
Edina MN 55436
4 beds, 3 baths, 3,370 sqft
5321 Ayrshire Blvd is a 4 beds, 3 baths, 3,370 sqft single family home for sale at $1,150,000 in Edina MN 55436. At 20% down it rents for an estimated $3,250/mo and returns -$4,960/mo a month at a 1.5% 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
- $3,250/mo
- Monthly cash flow
- -$4,960/mo
- Cap rate
- 1.5%
- Cash-on-cash
- -25.9%
- Max offer
- $388,500
Offer ≤ $388,500 (66% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading