For saleTownhouse
$400,000
11443 Beechwood Ln
Woodbury MN 55129
4 beds, 3 baths, 1,800 sqft
11443 Beechwood Ln is a 4 beds, 3 baths, 1,800 sqft townhouse home for sale at $400,000 in Woodbury MN 55129. At 20% down it rents for an estimated $3,525/mo and returns $377/mo a month at a 7.8% 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
- $377/mo
- Cap rate
- 7.8%
- Cash-on-cash
- 5.7%
- Max offer
- $380,500
Offer ≤ $380,500 (5% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading