For saleTownhouse
$179,900
361 Elan Ct
Woodbury MN 55125
2 beds, 1 bath, 1,000 sqft
361 Elan Ct is a 2 beds, 1 bath, 1,000 sqft townhouse home for sale at $179,900 in Woodbury MN 55125. At 20% down it rents for an estimated $1,975/mo and returns $453/mo a month at a 9.5% 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
- $1,975/mo
- Monthly cash flow
- $453/mo
- Cap rate
- 9.5%
- Cash-on-cash
- 15.1%
- Max offer
- $179,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.