For saleSingle family
$649,000
5024 Benton Ave
Edina MN 55436
3 beds, 2 baths, 1,712 sqft
5024 Benton Ave is a 3 beds, 2 baths, 1,712 sqft single family home for sale at $649,000 in Edina MN 55436. At 20% down it rents for an estimated $2,800/mo and returns -$1,833/mo a month at a 3.3% 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
- $2,800/mo
- Monthly cash flow
- -$1,833/mo
- Cap rate
- 3.3%
- Cash-on-cash
- -16.9%
- Max offer
- $332,500
Offer ≤ $332,500 (49% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading