For saleTownhouse
$225,000
9249 Troon Ct
Woodbury MN 55125
2 beds, 1.5 baths, 1,200 sqft
9249 Troon Ct is a 2 beds, 1.5 baths, 1,200 sqft townhouse home for sale at $225,000 in Woodbury MN 55125. At 20% down it rents for an estimated $2,775/mo and returns $940/mo a month at a 11.5% 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
- $2,775/mo
- Monthly cash flow
- $940/mo
- Cap rate
- 11.5%
- Cash-on-cash
- 25.1%
- Max offer
- $225,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.