For saleTownhouse
$225,000
2580 Bedford Ct Unit 16
Mendota Heights MN 55120
2 beds, 1.5 baths, 1,228 sqft
2580 Bedford Ct Unit 16 is a 2 beds, 1.5 baths, 1,228 sqft townhouse home for sale at $225,000 in Mendota Heights MN 55120. At 20% down it rents for an estimated $2,200/mo and returns $422/mo a month at a 8.8% 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
- $2,200/mo
- Monthly cash flow
- $422/mo
- Cap rate
- 8.8%
- Cash-on-cash
- 11.3%
- Max offer
- $225,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.