For saleTownhouse
$270,000
7647 Afton Ct
Woodbury MN 55125
3 beds, 2 baths, 1,600 sqft
7647 Afton Ct is a 3 beds, 2 baths, 1,600 sqft townhouse home for sale at $270,000 in Woodbury MN 55125. At 20% down it rents for an estimated $2,300/mo and returns $92/mo a month at a 7.1% 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
- $2,300/mo
- Monthly cash flow
- $92/mo
- Cap rate
- 7.1%
- Cash-on-cash
- 2.1%
- Max offer
- $236,500
Offer ≤ $236,500 (12% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading