Pending saleSingle family
$795,000
1591 Diane Rd
Mendota Heights MN 55118
3 beds, 4 baths, 3,329 sqft
1591 Diane Rd is a 3 beds, 4 baths, 3,329 sqft single family home pending sale at $795,000 in Mendota Heights MN 55118. At 20% down it rents for an estimated $2,100/mo and returns -$3,575/mo a month at a 1.3% 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
- $2,100/mo
- Monthly cash flow
- -$3,575/mo
- Cap rate
- 1.3%
- Cash-on-cash
- -27.0%
- Max offer
- $251,000
Offer ≤ $251,000 (68% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading