For saleTownhouse
$313,000
2186 Woodcrest Dr
Woodbury MN 55129
3 beds, 2.5 baths, 1,678 sqft
2186 Woodcrest Dr is a 3 beds, 2.5 baths, 1,678 sqft townhouse home for sale at $313,000 in Woodbury MN 55129. At 20% down it rents for an estimated $3,150/mo and returns $733/mo a month at a 9.3% 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
- $3,150/mo
- Monthly cash flow
- $733/mo
- Cap rate
- 9.3%
- Cash-on-cash
- 14.1%
- Max offer
- $313,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.