For saleTownhouse
$309,900
10642 Pond Curv
Woodbury MN 55129
3 beds, 2 baths, 1,633 sqft
10642 Pond Curv is a 3 beds, 2 baths, 1,633 sqft townhouse home for sale at $309,900 in Woodbury MN 55129. At 20% down it rents for an estimated $2,650/mo and returns $180/mo a month at a 7.4% 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
- $2,650/mo
- Monthly cash flow
- $180/mo
- Cap rate
- 7.4%
- Cash-on-cash
- 3.5%
- Max offer
- $280,500
Offer ≤ $280,500 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading