For saleTownhouse
$190,000
337 Leeward Trl
Woodbury MN 55129
2 beds, 2 baths, 1,091 sqft
337 Leeward Trl is a 2 beds, 2 baths, 1,091 sqft townhouse home for sale at $190,000 in Woodbury MN 55129. At 20% down it rents for an estimated $2,100/mo and returns $521/mo a month at a 10.0% 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
- $2,100/mo
- Monthly cash flow
- $521/mo
- Cap rate
- 10.0%
- Cash-on-cash
- 16.4%
- Max offer
- $190,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading