For saleSingle family
$300,000
415 Adams Ave
Edina MN 55343
4 beds, 2 baths, 1,773 sqft
415 Adams Ave is a 4 beds, 2 baths, 1,773 sqft single family home for sale at $300,000 in Edina MN 55343. At 20% down it rents for an estimated $3,150/mo and returns $1,008/mo a month at a 10.7% 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
- $3,150/mo
- Monthly cash flow
- $1,008/mo
- Cap rate
- 10.7%
- Cash-on-cash
- 20.2%
- Max offer
- $300,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading