For saleSingle family
$325,000
1417 Pinewood Dr
Woodbury MN 55125
3 beds, 1.5 baths, 2,160 sqft
1417 Pinewood Dr is a 3 beds, 1.5 baths, 2,160 sqft single family home for sale at $325,000 in Woodbury MN 55125. At 20% down it rents for an estimated $2,300/mo and returns $21/mo a month at a 6.6% 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
- $2,300/mo
- Monthly cash flow
- $21/mo
- Cap rate
- 6.6%
- Cash-on-cash
- 0.4%
- Max offer
- $275,500
Offer ≤ $275,500 (15% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.