For saleSingle family
$499,900
6221 Hansen Rd
Edina MN 55436
4 beds, 3 baths, 2,221 sqft
6221 Hansen Rd is a 4 beds, 3 baths, 2,221 sqft single family home for sale at $499,900 in Edina MN 55436. At 20% down it rents for an estimated $3,600/mo and returns $94/mo a month at a 6.7% 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
- $94/mo
- Cap rate
- 6.7%
- Cash-on-cash
- 1.1%
- Max offer
- $431,000
Offer ≤ $431,000 (14% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.