For saleSingle family
$665,990
10662 Bent Pine Lane
Woodbury MN 55129
3 beds, 1,866 sqft
10662 Bent Pine Lane is a 3 beds, 1,866 sqft single family home for sale at $665,990 in Woodbury MN 55129. At 20% down it rents for an estimated $2,600/mo and returns -$2,154/mo a month at a 2.8% 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
- $2,600/mo
- Monthly cash flow
- -$2,154/mo
- Cap rate
- 2.8%
- Cash-on-cash
- -19.4%
- Max offer
- $309,000
Offer ≤ $309,000 (54% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading