For saleSingle family
$1,895,000
5221 Division St
Edina MN 55436
5 beds, 4.5 baths, 4,366 sqft
5221 Division St is a 5 beds, 4.5 baths, 4,366 sqft single family home for sale at $1,895,000 in Edina MN 55436. At 20% down it rents for an estimated $3,275/mo and returns -$10,253/mo a month at a 0.2% 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
- -$10,253/mo
- Cap rate
- 0.2%
- Cash-on-cash
- -32.5%
- Max offer
- $396,000
Offer ≤ $396,000 (79% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading