For saleSingle family
$315,000
402 Jefferson Ave S
Edina MN 55343
4 beds, 1 bath, 1,379 sqft
402 Jefferson Ave S is a 4 beds, 1 bath, 1,379 sqft single family home for sale at $315,000 in Edina MN 55343. At 20% down it rents for an estimated $3,200/mo and returns $951/mo a month at a 10.3% 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
- $3,200/mo
- Monthly cash flow
- $951/mo
- Cap rate
- 10.3%
- Cash-on-cash
- 18.1%
- Max offer
- $315,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading