For saleTownhouse
$265,000
9205 Dartford Rd
Woodbury MN 55125
3 beds, 2 baths, 1,412 sqft
9205 Dartford Rd is a 3 beds, 2 baths, 1,412 sqft townhouse home for sale at $265,000 in Woodbury MN 55125. At 20% down it rents for an estimated $2,600/mo and returns $395/mo a month at a 8.5% 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
- $2,600/mo
- Monthly cash flow
- $395/mo
- Cap rate
- 8.5%
- Cash-on-cash
- 8.9%
- Max offer
- $265,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading