For saleSingle family
$539,900
343 Pendryn Hill Curv
Woodbury MN 55125
5 beds, 4 baths, 3,090 sqft
343 Pendryn Hill Curv is a 5 beds, 4 baths, 3,090 sqft single family home for sale at $539,900 in Woodbury MN 55125. At 20% down it rents for an estimated $3,900/mo and returns $113/mo a month at a 6.8% 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
- $3,900/mo
- Monthly cash flow
- $113/mo
- Cap rate
- 6.8%
- Cash-on-cash
- 1.3%
- Max offer
- $467,000
Offer ≤ $467,000 (14% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.