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 $2,600/mo and returns $229/mo a month at a 7.6% 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
- $2,600/mo
- Monthly cash flow
- $229/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 4.7%
- Max offer
- $274,500
Offer ≤ $274,500 (7% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading