For saleTownhouse
$550,000
10381 Lancaster Cv
Woodbury MN 55129
4 beds, 3 baths, 2,874 sqft
10381 Lancaster Cv is a 4 beds, 3 baths, 2,874 sqft townhouse home for sale at $550,000 in Woodbury MN 55129. At 20% down it rents for an estimated $3,525/mo and returns -$604/mo a month at a 5.3% 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
- $3,525/mo
- Monthly cash flow
- -$604/mo
- Cap rate
- 5.3%
- Cash-on-cash
- -6.6%
- Max offer
- $384,000
Offer ≤ $384,000 (30% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading