For saleSingle family
$1,295,000
5209 W 48th St
Edina MN 55436
5 beds, 4 baths, 3,575 sqft
5209 W 48th St is a 5 beds, 4 baths, 3,575 sqft single family home for sale at $1,295,000 in Edina MN 55436. At 20% down it rents for an estimated $3,275/mo and returns -$5,970/mo a month at a 1.1% 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
- $3,275/mo
- Monthly cash flow
- -$5,970/mo
- Cap rate
- 1.1%
- Cash-on-cash
- -27.7%
- Max offer
- $392,000
Offer ≤ $392,000 (70% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading