For saleTownhouse
$414,900
617 Hideaway Ln
Woodbury MN 55129
4 beds, 3.5 baths, 2,114 sqft
617 Hideaway Ln is a 4 beds, 3.5 baths, 2,114 sqft townhouse home for sale at $414,900 in Woodbury MN 55129. At 20% down it rents for an estimated $3,525/mo and returns $428/mo a month at a 7.9% 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
- $3,525/mo
- Monthly cash flow
- $428/mo
- Cap rate
- 7.9%
- Cash-on-cash
- 6.2%
- Max offer
- $399,000
Offer ≤ $399,000 (4% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading