For saleTownhouse
$265,000
3580 Hazel Trl Unit D
Woodbury MN 55129
3 beds, 2 baths, 1,847 sqft
3580 Hazel Trl Unit D is a 3 beds, 2 baths, 1,847 sqft townhouse home for sale at $265,000 in Woodbury MN 55129. At 20% down it rents for an estimated $2,500/mo and returns $326/mo a month at a 8.1% 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
- $2,500/mo
- Monthly cash flow
- $326/mo
- Cap rate
- 8.1%
- Cash-on-cash
- 7.4%
- Max offer
- $261,500
Offer ≤ $261,500 (1% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading