For saleSingle family
$700,000
9189 Plymouth Rd
Woodbury MN 55129
4 beds, 3.5 baths, 4,150 sqft
9189 Plymouth Rd is a 4 beds, 3.5 baths, 4,150 sqft single family home for sale at $700,000 in Woodbury MN 55129. At 20% down it rents for an estimated $3,000/mo and returns -$1,997/mo a month at a 3.2% 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
- $3,000/mo
- Monthly cash flow
- -$1,997/mo
- Cap rate
- 3.2%
- Cash-on-cash
- -17.1%
- Max offer
- $356,000
Offer ≤ $356,000 (49% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading