For saleSingle family
$3,500,000
5516 Hunter St
Edina MN 55436
5 beds, 4 baths, 9,500 sqft
5516 Hunter St is a 5 beds, 4 baths, 9,500 sqft single family home for sale at $3,500,000 in Edina MN 55436. At 20% down it rents for an estimated $3,525/mo and returns -$21,461/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
- $3,525/mo
- Monthly cash flow
- -$21,461/mo
- Cap rate
- -0.7%
- Cash-on-cash
- -36.8%
- Max offer
- $427,000
Offer ≤ $427,000 (88% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading