For saleSingle family
$319,000
2147 Aztec Ln
Mendota Heights MN 55120
3 beds, 2 baths, 1,232 sqft
2147 Aztec Ln is a 3 beds, 2 baths, 1,232 sqft single family home for sale at $319,000 in Mendota Heights MN 55120. At 20% down it rents for an estimated $2,450/mo and returns $213/mo a month at a 7.3% 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
- $2,450/mo
- Monthly cash flow
- $213/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 4.0%
- Max offer
- $293,500
Offer ≤ $293,500 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.