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 $3,050/mo and returns $245/mo a month at a 7.3% 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
- $3,050/mo
- Monthly cash flow
- $245/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 3.7%
- Max offer
- $365,500
Offer ≤ $365,500 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.