For saleSingle family
$798,800
5222 Porchlight Rdg
Woodbury MN 55129
4 beds, 4 baths, 3,096 sqft
5222 Porchlight Rdg is a 4 beds, 4 baths, 3,096 sqft single family home for sale at $798,800 in Woodbury MN 55129. At 20% down it rents for an estimated $2,900/mo and returns -$2,802/mo a month at a 2.5% 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
- $2,900/mo
- Monthly cash flow
- -$2,802/mo
- Cap rate
- 2.5%
- Cash-on-cash
- -21.0%
- Max offer
- $345,000
Offer ≤ $345,000 (57% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading