For saleTownhouse
$315,000
10859 Kingsfield Ln
Woodbury MN 55129
3 beds, 3.5 baths, 2,092 sqft
10859 Kingsfield Ln is a 3 beds, 3.5 baths, 2,092 sqft townhouse home for sale at $315,000 in Woodbury MN 55129. At 20% down it rents for an estimated $2,450/mo and returns $55/mo a month at a 6.7% 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
- $2,450/mo
- Monthly cash flow
- $55/mo
- Cap rate
- 6.7%
- Cash-on-cash
- 1.0%
- Max offer
- $268,500
Offer ≤ $268,500 (15% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.