For saleSingle family
$419,000
7748 Cayenne Plz W
Woodbury MN 55125
4 beds, 2 baths, 2,106 sqft
7748 Cayenne Plz W is a 4 beds, 2 baths, 2,106 sqft single family home for sale at $419,000 in Woodbury MN 55125. At 20% down it rents for an estimated $3,350/mo and returns $359/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
- $3,350/mo
- Monthly cash flow
- $359/mo
- Cap rate
- 7.7%
- Cash-on-cash
- 5.1%
- Max offer
- $395,500
Offer ≤ $395,500 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading