For saleCondo
$175,000
7605 Edinborough Way Apt 6119
Edina MN 55435
2 beds, 1 bath, 847 sqft
7605 Edinborough Way Apt 6119 is a 2 beds, 1 bath, 847 sqft condo home for sale at $175,000 in Edina MN 55435. At 20% down it rents for an estimated $1,800/mo and returns $31/mo a month at a 6.7% 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
- $1,800/mo
- Monthly cash flow
- $31/mo
- Cap rate
- 6.7%
- Cash-on-cash
- 1.1%
- Max offer
- $149,000
Offer ≤ $149,000 (15% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.