For saleSingle family
$2,125,000
130 Bergamot Dr
Medina MN 55340
5 beds, 4.5 baths, 7,877 sqft
130 Bergamot Dr is a 5 beds, 4.5 baths, 7,877 sqft single family home for sale at $2,125,000 in Medina MN 55340. At 20% down it rents for an estimated $3,200/mo and returns -$11,970/mo a month at a -0.1% 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
- $3,200/mo
- Monthly cash flow
- -$11,970/mo
- Cap rate
- -0.1%
- Cash-on-cash
- -33.8%
- Max offer
- $387,500
Offer ≤ $387,500 (82% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading