For saleTownhouse
$179,900
846 Woodgate Dr Unit 213
Vadnais Heights MN 55127
2 beds, 1.5 baths, 1,025 sqft
846 Woodgate Dr Unit 213 is a 2 beds, 1.5 baths, 1,025 sqft townhouse home for sale at $179,900 in Vadnais Heights MN 55127. At 20% down it rents for an estimated $2,000/mo and returns $555/mo a month at a 10.4% 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
- $2,000/mo
- Monthly cash flow
- $555/mo
- Cap rate
- 10.4%
- Cash-on-cash
- 18.5%
- Max offer
- $179,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading