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 $1,500/mo and returns $78/mo a month at a 7.0% 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
- $1,500/mo
- Monthly cash flow
- $78/mo
- Cap rate
- 7.0%
- Cash-on-cash
- 2.6%
- Max offer
- $159,000
Offer ≤ $159,000 (12% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.