For saleTownhouse
$284,900
2085 Saint Johns Ct
Woodbury MN 55129
3 beds, 2 baths, 1,634 sqft
2085 Saint Johns Ct is a 3 beds, 2 baths, 1,634 sqft townhouse home for sale at $284,900 in Woodbury MN 55129. At 20% down it rents for an estimated $3,150/mo and returns $827/mo a month at a 10.0% 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
- $827/mo
- Cap rate
- 10.0%
- Cash-on-cash
- 17.4%
- Max offer
- $284,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.