For saleTownhouse
$450,000
11207 Beechwood Ln
Woodbury MN 55129
4 beds, 3.5 baths, 2,649 sqft
11207 Beechwood Ln is a 4 beds, 3.5 baths, 2,649 sqft townhouse home for sale at $450,000 in Woodbury MN 55129. At 20% down it rents for an estimated $3,575/mo and returns $149/mo a month at a 6.9% 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
- $3,575/mo
- Monthly cash flow
- $149/mo
- Cap rate
- 6.9%
- Cash-on-cash
- 2.0%
- Max offer
- $393,000
Offer ≤ $393,000 (13% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.