For saleTownhouse
$235,000
2527 Wimbledon Pl
Woodbury MN 55125
3 beds, 2 baths, 1,570 sqft
2527 Wimbledon Pl is a 3 beds, 2 baths, 1,570 sqft townhouse home for sale at $235,000 in Woodbury MN 55125. At 20% down it rents for an estimated $2,600/mo and returns $630/mo a month at a 9.9% 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
- $2,600/mo
- Monthly cash flow
- $630/mo
- Cap rate
- 9.9%
- Cash-on-cash
- 16.1%
- Max offer
- $235,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading