For saleSingle family
$650,000
6401 Timber Rdg
Edina MN 55439
4 beds, 4 baths, 1,719 sqft
6401 Timber Rdg is a 4 beds, 4 baths, 1,719 sqft single family home for sale at $650,000 in Edina MN 55439. At 20% down it rents for an estimated $3,300/mo and returns -$1,340/mo a month at a 4.2% 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
- -$1,340/mo
- Cap rate
- 4.2%
- Cash-on-cash
- -12.4%
- Max offer
- $391,000
Offer ≤ $391,000 (40% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading