For saleSingle family
$549,900
5054 Edgewater Dr
Savage MN 55378
3 beds, 3 baths, 2,029 sqft
5054 Edgewater Dr is a 3 beds, 3 baths, 2,029 sqft single family home for sale at $549,900 in Savage MN 55378. At 20% down it rents for an estimated $2,200/mo and returns -$1,726/mo a month at a 2.9% 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
- $2,200/mo
- Monthly cash flow
- -$1,726/mo
- Cap rate
- 2.9%
- Cash-on-cash
- -18.8%
- Max offer
- $261,500
Offer ≤ $261,500 (52% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading