For saleTownhouse
$1,195,000
1138 Kingsley Cir N
Mendota Heights MN 55118
4 beds, 4 baths, 6,586 sqft
1138 Kingsley Cir N is a 4 beds, 4 baths, 6,586 sqft townhouse home for sale at $1,195,000 in Mendota Heights MN 55118. At 20% down it rents for an estimated $2,350/mo and returns -$6,037/mo a month at a 0.6% 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
- $2,350/mo
- Monthly cash flow
- -$6,037/mo
- Cap rate
- 0.6%
- Cash-on-cash
- -30.3%
- Max offer
- $249,000
Offer ≤ $249,000 (79% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading