For saleSingle family
$449,900
2455 Queensport Rd
Woodbury MN 55125
4 beds, 3 baths, 2,147 sqft
2455 Queensport Rd is a 4 beds, 3 baths, 2,147 sqft single family home for sale at $449,900 in Woodbury MN 55125. At 20% down it rents for an estimated $3,250/mo and returns $95/mo a month at a 6.8% 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
- $3,250/mo
- Monthly cash flow
- $95/mo
- Cap rate
- 6.8%
- Cash-on-cash
- 1.3%
- Max offer
- $389,500
Offer ≤ $389,500 (13% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.