For saleTownhouse
$319,000
1059 Drew Dr
Woodbury MN 55129
3 beds, 2 baths, 1,540 sqft
1059 Drew Dr is a 3 beds, 2 baths, 1,540 sqft townhouse home for sale at $319,000 in Woodbury MN 55129. At 20% down it rents for an estimated $3,000/mo and returns $482/mo a month at a 8.5% 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
- $3,000/mo
- Monthly cash flow
- $482/mo
- Cap rate
- 8.5%
- Cash-on-cash
- 9.1%
- Max offer
- $319,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading