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 $2,075/mo and returns $300/mo a month at a 9.5% 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
- $2,075/mo
- Monthly cash flow
- $300/mo
- Cap rate
- 9.5%
- Cash-on-cash
- 14.4%
- Max offer
- $125,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading