For saleTownhouse
$218,000
401 Leeward Trl
Woodbury MN 55129
2 beds, 1.5 baths, 1,090 sqft
401 Leeward Trl is a 2 beds, 1.5 baths, 1,090 sqft townhouse home for sale at $218,000 in Woodbury MN 55129. At 20% down it rents for an estimated $2,100/mo and returns $361/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
- $2,100/mo
- Monthly cash flow
- $361/mo
- Cap rate
- 8.5%
- Cash-on-cash
- 9.9%
- Max offer
- $218,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.