For saleCondo
$125,000
7500 Cahill Rd Apt 304C
Edina MN 55439
2 beds, 2 baths, 1,250 sqft
7500 Cahill Rd Apt 304C is a 2 beds, 2 baths, 1,250 sqft condo home for sale at $125,000 in Edina MN 55439. At 20% down it rents for an estimated $1,800/mo and returns $41/mo a month at a 6.9% 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
- $41/mo
- Cap rate
- 6.9%
- Cash-on-cash
- 1.9%
- Max offer
- $109,000
Offer ≤ $109,000 (13% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.