For saleCondo
$125,000
6710 Vernon Ave S Apt 409
Edina MN 55436
1 bath, 555 sqft
6710 Vernon Ave S Apt 409 is a 1 bath, 555 sqft condo home for sale at $125,000 in Edina MN 55436. At 20% down it rents for an estimated $1,300/mo and returns -$449/mo a month at a 2.4% 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
- $1,300/mo
- Monthly cash flow
- -$449/mo
- Cap rate
- 2.4%
- Cash-on-cash
- -21.6%
- Max offer
- $48,500
Offer ≤ $48,500 (61% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading