For saleSingle family
$739,900
9490 Wedgewood Dr
Woodbury MN 55125
5 beds, 4 baths, 4,890 sqft
9490 Wedgewood Dr is a 5 beds, 4 baths, 4,890 sqft single family home for sale at $739,900 in Woodbury MN 55125. At 20% down it rents for an estimated $3,325/mo and returns -$1,957/mo a month at a 3.5% 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
- $3,325/mo
- Monthly cash flow
- -$1,957/mo
- Cap rate
- 3.5%
- Cash-on-cash
- -15.9%
- Max offer
- $394,500
Offer ≤ $394,500 (47% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading