For saleSingle family
$425,000
7565 Paul Rd
Woodbury MN 55125
4 beds, 3 baths, 2,477 sqft
7565 Paul Rd is a 4 beds, 3 baths, 2,477 sqft single family home for sale at $425,000 in Woodbury MN 55125. At 20% down it rents for an estimated $3,350/mo and returns $316/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
- $3,350/mo
- Monthly cash flow
- $316/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 4.5%
- Max offer
- $395,500
Offer ≤ $395,500 (7% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading