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 $3,575/mo and returns $709/mo a month at a 8.9% 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
- $3,575/mo
- Monthly cash flow
- $709/mo
- Cap rate
- 8.9%
- Cash-on-cash
- 11.8%
- Max offer
- $359,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.