For saleSingle family
$800,000
9930 Arrowwood Trl
Woodbury MN 55129
4 beds, 4 baths, 3,490 sqft
9930 Arrowwood Trl is a 4 beds, 4 baths, 3,490 sqft single family home for sale at $800,000 in Woodbury MN 55129. At 20% down it rents for an estimated $3,000/mo and returns -$2,711/mo a month at a 2.6% 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
- $3,000/mo
- Monthly cash flow
- -$2,711/mo
- Cap rate
- 2.6%
- Cash-on-cash
- -20.3%
- Max offer
- $357,000
Offer ≤ $357,000 (55% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading