For saleTownhouse
$475,000
2321 Woodcrest Dr
Woodbury MN 55129
5 beds, 3.5 baths, 3,231 sqft
2321 Woodcrest Dr is a 5 beds, 3.5 baths, 3,231 sqft townhouse home for sale at $475,000 in Woodbury MN 55129. At 20% down it rents for an estimated $3,900/mo and returns $358/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
- $3,900/mo
- Monthly cash flow
- $358/mo
- Cap rate
- 7.4%
- Cash-on-cash
- 4.5%
- Max offer
- $440,000
Offer ≤ $440,000 (7% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.