For saleTownhouse
$227,000
7654 Dunmore Rd
Woodbury MN 55125
2 beds, 1 bath, 1,200 sqft
7654 Dunmore Rd is a 2 beds, 1 bath, 1,200 sqft townhouse home for sale at $227,000 in Woodbury MN 55125. At 20% down it rents for an estimated $1,975/mo and returns $83/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
- $1,975/mo
- Monthly cash flow
- $83/mo
- Cap rate
- 7.0%
- Cash-on-cash
- 2.2%
- Max offer
- $199,000
Offer ≤ $199,000 (12% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.