For saleTownhouse
$300,000
11011 Oak Grove Cir Unit B
Woodbury MN 55129
3 beds, 2 baths, 1,788 sqft
11011 Oak Grove Cir Unit B is a 3 beds, 2 baths, 1,788 sqft townhouse home for sale at $300,000 in Woodbury MN 55129. At 20% down it rents for an estimated $2,500/mo and returns $129/mo a month at a 7.0% 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
- $129/mo
- Cap rate
- 7.0%
- Cash-on-cash
- 2.6%
- Max offer
- $265,500
Offer ≤ $265,500 (12% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.