For saleCondo
$260,000
4360 Brookside Ct Apt 211
Edina MN 55436
1 bed, 1 bath, 1,151 sqft
4360 Brookside Ct Apt 211 is a 1 bed, 1 bath, 1,151 sqft condo home for sale at $260,000 in Edina MN 55436. At 20% down it rents for an estimated $1,250/mo and returns -$1,194/mo a month at a 1.2% 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
- $1,250/mo
- Monthly cash flow
- -$1,194/mo
- Cap rate
- 1.2%
- Cash-on-cash
- -27.6%
- Max offer
- $69,000
Offer ≤ $69,000 (73% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading