For saleSingle family
$2,195,000
631 Callahan Pl
Mendota Heights MN 55118
4 beds, 4 baths, 4,300 sqft
631 Callahan Pl is a 4 beds, 4 baths, 4,300 sqft single family home for sale at $2,195,000 in Mendota Heights MN 55118. At 20% down it rents for an estimated $2,475/mo and returns -$13,195/mo a month at a -0.5% 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
- $2,475/mo
- Monthly cash flow
- -$13,195/mo
- Cap rate
- -0.5%
- Cash-on-cash
- -36.1%
- Max offer
- $300,000
Offer ≤ $300,000 (86% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading