For saleSingle family
$269,900
4955 Bedford Rd
Mound MN 55364
3 beds, 1 bath, 1,395 sqft
4955 Bedford Rd is a 3 beds, 1 bath, 1,395 sqft single family home for sale at $269,900 in Mound MN 55364. At 20% down it rents for an estimated $3,600/mo and returns $1,673/mo a month at a 14.1% 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
- $3,600/mo
- Monthly cash flow
- $1,673/mo
- Cap rate
- 14.1%
- Cash-on-cash
- 37.2%
- Max offer
- $269,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading