For saleCondo
$389,900
1830 Eagle Ridge Dr Apt 3001
Mendota Heights MN 55118
2 beds, 2 baths, 1,619 sqft
1830 Eagle Ridge Dr Apt 3001 is a 2 beds, 2 baths, 1,619 sqft condo home for sale at $389,900 in Mendota Heights MN 55118. At 20% down it rents for an estimated $1,425/mo and returns -$2,121/mo a month at a 0.1% 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
- $1,425/mo
- Monthly cash flow
- -$2,121/mo
- Cap rate
- 0.1%
- Cash-on-cash
- -32.6%
- Max offer
- $62,000
Offer ≤ $62,000 (84% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading