For saleCondo
$114,900
4120 Parklawn Ave Apt 222
Edina MN 55435
2 beds, 2 baths, 1,084 sqft
4120 Parklawn Ave Apt 222 is a 2 beds, 2 baths, 1,084 sqft condo home for sale at $114,900 in Edina MN 55435. At 20% down it rents for an estimated $2,150/mo and returns $439/mo a month at a 11.1% 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
- $2,150/mo
- Monthly cash flow
- $439/mo
- Cap rate
- 11.1%
- Cash-on-cash
- 22.9%
- Max offer
- $114,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.