For saleTownhouse
$199,900
9175 Troon Ct
Woodbury MN 55125
2 beds, 2 baths, 1,225 sqft
9175 Troon Ct is a 2 beds, 2 baths, 1,225 sqft townhouse home for sale at $199,900 in Woodbury MN 55125. At 20% down it rents for an estimated $2,775/mo and returns $1,085/mo a month at a 13.2% 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
- $1,085/mo
- Cap rate
- 13.2%
- Cash-on-cash
- 32.6%
- Max offer
- $199,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading