For saleTownhouse
$335,000
7590 Newbury Rd
Woodbury MN 55125
2 beds, 2 baths, 1,464 sqft
7590 Newbury Rd is a 2 beds, 2 baths, 1,464 sqft townhouse home for sale at $335,000 in Woodbury MN 55125. At 20% down it rents for an estimated $1,775/mo and returns -$898/mo a month at a 3.5% 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
- -$898/mo
- Cap rate
- 3.5%
- Cash-on-cash
- -16.1%
- Max offer
- $168,000
Offer ≤ $168,000 (50% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading