For saleSingle family
$259,900
6132 Edgewood Ave
Woodbury MN 55125
3 beds, 2.5 baths, 1,360 sqft
6132 Edgewood Ave is a 3 beds, 2.5 baths, 1,360 sqft single family home for sale at $259,900 in Woodbury MN 55125. At 20% down it rents for an estimated $2,150/mo and returns $295/mo a month at a 8.0% 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
- $2,150/mo
- Monthly cash flow
- $295/mo
- Cap rate
- 8.0%
- Cash-on-cash
- 6.8%
- Max offer
- $253,500
Offer ≤ $253,500 (2% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading