For saleCondo
$134,900
7520 Cahill Rd Apt 203A
Edina MN 55439
2 beds, 2 baths, 1,150 sqft
7520 Cahill Rd Apt 203A is a 2 beds, 2 baths, 1,150 sqft condo home for sale at $134,900 in Edina MN 55439. At 20% down it rents for an estimated $2,075/mo and returns $266/mo a month at a 9.0% 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
- $2,075/mo
- Monthly cash flow
- $266/mo
- Cap rate
- 9.0%
- Cash-on-cash
- 11.8%
- Max offer
- $134,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading