For saleSingle family
$764,900
5616 Countryside Rd
Edina MN 55436
5 beds, 3 baths, 2,589 sqft
5616 Countryside Rd is a 5 beds, 3 baths, 2,589 sqft single family home for sale at $764,900 in Edina MN 55436. At 20% down it rents for an estimated $3,700/mo and returns -$1,760/mo a month at a 3.9% 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
- $3,700/mo
- Monthly cash flow
- -$1,760/mo
- Cap rate
- 3.9%
- Cash-on-cash
- -13.8%
- Max offer
- $438,500
Offer ≤ $438,500 (43% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading