For saleSingle family
$2,675,000
1145 Orchard Pl
Mendota Heights MN 55118
3 beds, 5 baths, 4,175 sqft
1145 Orchard Pl is a 3 beds, 5 baths, 4,175 sqft single family home for sale at $2,675,000 in Mendota Heights MN 55118. At 20% down it rents for an estimated $2,100/mo and returns -$16,996/mo a month at a -1.0% 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
- -$16,996/mo
- Cap rate
- -1.0%
- Cash-on-cash
- -38.1%
- Max offer
- $254,500
Offer ≤ $254,500 (90% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading