For saleSingle family
$1,350,000
5428 Park Pl
Edina MN 55424
3 beds, 4 baths, 3,267 sqft
5428 Park Pl is a 3 beds, 4 baths, 3,267 sqft single family home for sale at $1,350,000 in Edina MN 55424. At 20% down it rents for an estimated $2,775/mo and returns -$6,862/mo a month at a 0.6% 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
- $2,775/mo
- Monthly cash flow
- -$6,862/mo
- Cap rate
- 0.6%
- Cash-on-cash
- -30.5%
- Max offer
- $334,000
Offer ≤ $334,000 (75% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading