For saleSingle family
$1,350,000
1355 Medora Rd
Mendota Heights MN 55118
6 beds, 4 baths, 5,335 sqft
1355 Medora Rd is a 6 beds, 4 baths, 5,335 sqft single family home for sale at $1,350,000 in Mendota Heights MN 55118. At 20% down it rents for an estimated $3,000/mo and returns -$6,637/mo a month at a 0.8% 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
- $3,000/mo
- Monthly cash flow
- -$6,637/mo
- Cap rate
- 0.8%
- Cash-on-cash
- -29.5%
- Max offer
- $360,500
Offer ≤ $360,500 (73% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading