For saleSingle family
$1,750,000
5708 Camelback Dr
Edina MN 55436
5 beds, 6 baths, 4,131 sqft
5708 Camelback Dr is a 5 beds, 6 baths, 4,131 sqft single family home for sale at $1,750,000 in Edina MN 55436. At 20% down it rents for an estimated $3,525/mo and returns -$8,968/mo a month at a 0.5% 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
- $3,525/mo
- Monthly cash flow
- -$8,968/mo
- Cap rate
- 0.5%
- Cash-on-cash
- -30.7%
- Max offer
- $424,500
Offer ≤ $424,500 (76% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading