For saleCondo
$119,900
6328 Barrie Rd Apt 2F
Edina MN 55435
1 bed, 1 bath, 706 sqft
6328 Barrie Rd Apt 2F is a 1 bed, 1 bath, 706 sqft condo home for sale at $119,900 in Edina MN 55435. At 20% down it rents for an estimated $1,350/mo and returns $106/mo a month at a 7.6% 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
- $1,350/mo
- Monthly cash flow
- $106/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 5.3%
- Max offer
- $113,000
Offer ≤ $113,000 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.