For saleCondo
$139,000
7510 Cahill Rd Apt 119B
Edina MN 55439
2 beds, 2 baths, 1,250 sqft
7510 Cahill Rd Apt 119B is a 2 beds, 2 baths, 1,250 sqft condo home for sale at $139,000 in Edina MN 55439. At 20% down it rents for an estimated $2,075/mo and returns $202/mo a month at a 8.4% 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
- $202/mo
- Cap rate
- 8.4%
- Cash-on-cash
- 8.7%
- Max offer
- $139,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading