For saleTownhouse
$242,900
2597 Bedford Ct Unit 27
Mendota Heights MN 55120
2 beds, 1.5 baths, 1,136 sqft
2597 Bedford Ct Unit 27 is a 2 beds, 1.5 baths, 1,136 sqft townhouse home for sale at $242,900 in Mendota Heights MN 55120. At 20% down it rents for an estimated $2,200/mo and returns $318/mo a month at a 8.1% 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
- $2,200/mo
- Monthly cash flow
- $318/mo
- Cap rate
- 8.1%
- Cash-on-cash
- 7.8%
- Max offer
- $242,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.