For saleSingle family
$460,000
9350 Parkside Dr
Woodbury MN 55125
4 beds, 3 baths, 2,052 sqft
9350 Parkside Dr is a 4 beds, 3 baths, 2,052 sqft single family home for sale at $460,000 in Woodbury MN 55125. At 20% down it rents for an estimated $3,525/mo and returns $241/mo a month at a 7.3% 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
- $3,525/mo
- Monthly cash flow
- $241/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 3.1%
- Max offer
- $416,000
Offer ≤ $416,000 (10% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading