For saleCondo
$139,900
6450 York Ave S Apt 308
Edina MN 55435
2 beds, 2 baths, 1,164 sqft
6450 York Ave S Apt 308 is a 2 beds, 2 baths, 1,164 sqft condo home for sale at $139,900 in Edina MN 55435. At 20% down it rents for an estimated $2,100/mo and returns $255/mo a month at a 8.9% 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
- $2,100/mo
- Monthly cash flow
- $255/mo
- Cap rate
- 8.9%
- Cash-on-cash
- 11.0%
- Max offer
- $139,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading