For saleSingle family
$1,349,900
625 Ivy Falls Ave
Mendota Heights MN 55118
5 beds, 3.5 baths, 3,653 sqft
625 Ivy Falls Ave is a 5 beds, 3.5 baths, 3,653 sqft single family home for sale at $1,349,900 in Mendota Heights MN 55118. At 20% down it rents for an estimated $2,600/mo and returns -$7,037/mo a month at a 0.4% 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
- $2,600/mo
- Monthly cash flow
- -$7,037/mo
- Cap rate
- 0.4%
- Cash-on-cash
- -31.3%
- Max offer
- $313,500
Offer ≤ $313,500 (77% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading