For saleTownhouse
$290,000
10075 City Walk Dr Unit 104
Woodbury MN 55129
3 beds, 3 baths, 1,769 sqft
10075 City Walk Dr Unit 104 is a 3 beds, 3 baths, 1,769 sqft townhouse home for sale at $290,000 in Woodbury MN 55129. At 20% down it rents for an estimated $3,150/mo and returns $222/mo a month at a 7.4% 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
- $3,150/mo
- Monthly cash flow
- $222/mo
- Cap rate
- 7.4%
- Cash-on-cash
- 4.6%
- Max offer
- $269,000
Offer ≤ $269,000 (7% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.