For saleTownhouse
$225,000
6425 Barrie Rd
Edina MN 55435
2 beds, 1.5 baths, 923 sqft
6425 Barrie Rd is a 2 beds, 1.5 baths, 923 sqft townhouse home for sale at $225,000 in Edina MN 55435. At 20% down it rents for an estimated $2,075/mo and returns -$18/mo a month at a 6.6% 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
- $2,075/mo
- Monthly cash flow
- -$18/mo
- Cap rate
- 6.6%
- Cash-on-cash
- -0.5%
- Max offer
- $185,500
Offer ≤ $185,500 (18% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading