For saleTownhouse
$575,000
3712 Wooddale Ave S Unit 10
Saint Louis Park MN 55416
3 beds, 3 baths, 1,818 sqft
3712 Wooddale Ave S Unit 10 is a 3 beds, 3 baths, 1,818 sqft townhouse home for sale at $575,000 in Saint Louis Park MN 55416. At 20% down it rents for an estimated $2,175/mo and returns -$2,120/mo a month at a 2.2% 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
- $2,175/mo
- Monthly cash flow
- -$2,120/mo
- Cap rate
- 2.2%
- Cash-on-cash
- -22.1%
- Max offer
- $217,000
Offer ≤ $217,000 (62% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading