For saleTownhouse
$265,000
3307 Hazel Trl Unit C
Woodbury MN 55129
3 beds, 2.5 baths, 1,786 sqft
3307 Hazel Trl Unit C is a 3 beds, 2.5 baths, 1,786 sqft townhouse home for sale at $265,000 in Woodbury MN 55129. At 20% down it rents for an estimated $2,500/mo and returns $348/mo a month at a 8.2% 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
- $2,500/mo
- Monthly cash flow
- $348/mo
- Cap rate
- 8.2%
- Cash-on-cash
- 7.9%
- Max offer
- $264,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading