For saleSingle family
$2,995,000
5301 Chantrey Rd
Edina MN 55436
5 beds, 5 baths, 4,750 sqft
5301 Chantrey Rd is a 5 beds, 5 baths, 4,750 sqft single family home for sale at $2,995,000 in Edina MN 55436. At 20% down it rents for an estimated $3,100/mo and returns -$18,281/mo a month at a -0.7% 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
- $3,100/mo
- Monthly cash flow
- -$18,281/mo
- Cap rate
- -0.7%
- Cash-on-cash
- -36.6%
- Max offer
- $375,500
Offer ≤ $375,500 (87% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading