For saleTownhouse
$389,900
594 Sutherland Dr
Woodbury MN 55129
3 beds, 4 baths, 2,243 sqft
594 Sutherland Dr is a 3 beds, 4 baths, 2,243 sqft townhouse home for sale at $389,900 in Woodbury MN 55129. At 20% down it rents for an estimated $3,150/mo and returns $227/mo a month at a 7.4% 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
- $227/mo
- Cap rate
- 7.4%
- Cash-on-cash
- 3.5%
- Max offer
- $353,500
Offer ≤ $353,500 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading