For saleCondo
$82,900
4101 Parklawn Ave Apt 331
Edina MN 55435
1 bed, 1 bath, 760 sqft
4101 Parklawn Ave Apt 331 is a 1 bed, 1 bath, 760 sqft condo home for sale at $82,900 in Edina MN 55435. At 20% down it rents for an estimated $1,500/mo and returns $276/mo a month at a 10.7% 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
- $1,500/mo
- Monthly cash flow
- $276/mo
- Cap rate
- 10.7%
- Cash-on-cash
- 20.0%
- Max offer
- $82,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading