For saleTownhouse
$640,000
189 Stonebridge Ct
Mendota Heights MN 55118
3 beds, 3 baths, 2,018 sqft
189 Stonebridge Ct is a 3 beds, 3 baths, 2,018 sqft townhouse home for sale at $640,000 in Mendota Heights MN 55118. At 20% down it rents for an estimated $1,750/mo and returns -$3,455/mo a month at a 0.2% 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
- $1,750/mo
- Monthly cash flow
- -$3,455/mo
- Cap rate
- 0.2%
- Cash-on-cash
- -32.4%
- Max offer
- $105,000
Offer ≤ $105,000 (84% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading