For saleSingle family
$1,949,900
4509 Oxford Ave
Edina MN 55436
5 beds, 4.5 baths, 4,332 sqft
4509 Oxford Ave is a 5 beds, 4.5 baths, 4,332 sqft single family home for sale at $1,949,900 in Edina MN 55436. At 20% down it rents for an estimated $3,100/mo and returns -$10,820/mo a month at a 0.0% 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
- -$10,820/mo
- Cap rate
- 0.0%
- Cash-on-cash
- -33.3%
- Max offer
- $375,500
Offer ≤ $375,500 (81% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading