For saleSingle family
$2,999,900
4541 Meadow Rd
Edina MN 55424
5 beds, 4.5 baths, 5,301 sqft
4541 Meadow Rd is a 5 beds, 4.5 baths, 5,301 sqft single family home for sale at $2,999,900 in Edina MN 55424. At 20% down it rents for an estimated $4,350/mo and returns -$17,066/mo a month at a -0.2% 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
- $4,350/mo
- Monthly cash flow
- -$17,066/mo
- Cap rate
- -0.2%
- Cash-on-cash
- -34.1%
- Max offer
- $527,000
Offer ≤ $527,000 (82% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading