For saleTownhouse
$194,900
118 Avignon Ct
Woodbury MN 55125
2 beds, 1 bath, 1,000 sqft
118 Avignon Ct is a 2 beds, 1 bath, 1,000 sqft townhouse home for sale at $194,900 in Woodbury MN 55125. At 20% down it rents for an estimated $1,900/mo and returns $238/mo a month at a 8.1% 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
- $1,900/mo
- Monthly cash flow
- $238/mo
- Cap rate
- 8.1%
- Cash-on-cash
- 7.3%
- Max offer
- $192,000
Offer ≤ $192,000 (1% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading