For saleTownhouse
$359,900
10736 Falling Water Ln Unit B
Woodbury MN 55129
4 beds, 3.5 baths, 2,495 sqft
10736 Falling Water Ln Unit B is a 4 beds, 3.5 baths, 2,495 sqft townhouse home for sale at $359,900 in Woodbury MN 55129. At 20% down it rents for an estimated $3,350/mo and returns $439/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
- $3,350/mo
- Monthly cash flow
- $439/mo
- Cap rate
- 8.1%
- Cash-on-cash
- 7.3%
- Max offer
- $354,500
Offer ≤ $354,500 (2% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading