For saleTownhouse
$299,900
2192 Tower Ct
Woodbury MN 55125
3 beds, 2.5 baths, 2,058 sqft
2192 Tower Ct is a 3 beds, 2.5 baths, 2,058 sqft townhouse home for sale at $299,900 in Woodbury MN 55125. At 20% down it rents for an estimated $2,600/mo and returns $248/mo a month at a 7.7% 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
- $2,600/mo
- Monthly cash flow
- $248/mo
- Cap rate
- 7.7%
- Cash-on-cash
- 5.0%
- Max offer
- $281,000
Offer ≤ $281,000 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading