For saleTownhouse
$295,000
2513 Wimbledon Pl
Woodbury MN 55125
3 beds, 1.5 baths, 1,570 sqft
2513 Wimbledon Pl is a 3 beds, 1.5 baths, 1,570 sqft townhouse home for sale at $295,000 in Woodbury MN 55125. At 20% down it rents for an estimated $2,500/mo and returns $166/mo a month at a 7.2% 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
- $166/mo
- Cap rate
- 7.2%
- Cash-on-cash
- 3.4%
- Max offer
- $266,000
Offer ≤ $266,000 (10% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.