For saleCondo
$114,900
6423 Colony Way Apt 1J
Edina MN 55435
1 bed, 1 bath, 706 sqft
6423 Colony Way Apt 1J is a 1 bed, 1 bath, 706 sqft condo home for sale at $114,900 in Edina MN 55435. At 20% down it rents for an estimated $1,350/mo and returns $139/mo a month at a 8.0% 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
- $1,350/mo
- Monthly cash flow
- $139/mo
- Cap rate
- 8.0%
- Cash-on-cash
- 7.2%
- Max offer
- $113,000
Offer ≤ $113,000 (2% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.