For saleSingle family
$159,250
5133 William Ave
Edina MN 55436
3 beds, 2 baths, 2,144 sqft
5133 William Ave is a 3 beds, 2 baths, 2,144 sqft single family home for sale at $159,250 in Edina MN 55436. At 20% down it rents for an estimated $2,500/mo and returns $1,363/mo a month at a 16.9% 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
- $2,500/mo
- Monthly cash flow
- $1,363/mo
- Cap rate
- 16.9%
- Cash-on-cash
- 51.4%
- Max offer
- $159,250
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading