For saleTownhouse
$559,900
7077 Waterstone Ln
Woodbury MN 55125
2 beds, 3 baths, 2,697 sqft
7077 Waterstone Ln is a 2 beds, 3 baths, 2,697 sqft townhouse home for sale at $559,900 in Woodbury MN 55125. At 20% down it rents for an estimated $1,775/mo and returns -$2,447/mo a month at a 1.4% 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
- $1,775/mo
- Monthly cash flow
- -$2,447/mo
- Cap rate
- 1.4%
- Cash-on-cash
- -26.2%
- Max offer
- $164,000
Offer ≤ $164,000 (71% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading