For saleSingle family
$399,900
2626 Edgewood Ct
Stillwater MN 55082
5 beds, 2 baths, 1,784 sqft
2626 Edgewood Ct is a 5 beds, 2 baths, 1,784 sqft single family home for sale at $399,900 in Stillwater MN 55082. At 20% down it rents for an estimated $3,100/mo and returns $245/mo a month at a 7.4% 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
- $245/mo
- Cap rate
- 7.4%
- Cash-on-cash
- 3.7%
- Max offer
- $366,000
Offer ≤ $366,000 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading