For saleSingle family
$514,900
200 Pendryn Hill Curv
Woodbury MN 55125
4 beds, 4 baths, 2,608 sqft
200 Pendryn Hill Curv is a 4 beds, 4 baths, 2,608 sqft single family home for sale at $514,900 in Woodbury MN 55125. At 20% down it rents for an estimated $3,525/mo and returns -$151/mo a month at a 6.3% 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
- $3,525/mo
- Monthly cash flow
- -$151/mo
- Cap rate
- 6.3%
- Cash-on-cash
- -1.8%
- Max offer
- $416,500
Offer ≤ $416,500 (19% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading