For saleCondo
$84,900
7500 Cahill Rd Apt 311C
Edina MN 55439
1 bed, 1 bath, 810 sqft
7500 Cahill Rd Apt 311C is a 1 bed, 1 bath, 810 sqft condo home for sale at $84,900 in Edina MN 55439. At 20% down it rents for an estimated $1,550/mo and returns $51/mo a month at a 7.2% 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
- $1,550/mo
- Monthly cash flow
- $51/mo
- Cap rate
- 7.2%
- Cash-on-cash
- 3.6%
- Max offer
- $77,000
Offer ≤ $77,000 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.