For saleCondo
$90,000
4101 Parklawn Ave Apt 103
Edina MN 55435
1 bath, 484 sqft
4101 Parklawn Ave Apt 103 is a 1 bath, 484 sqft condo home for sale at $90,000 in Edina MN 55435. At 20% down it rents for an estimated $1,200/mo and returns $151/mo a month at a 8.7% 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
- $1,200/mo
- Monthly cash flow
- $151/mo
- Cap rate
- 8.7%
- Cash-on-cash
- 10.1%
- Max offer
- $90,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading