For saleSingle family
$690,000
11645 Wagon Wheel Curv
Woodbury MN 55129
5 beds, 4 baths, 3,726 sqft
11645 Wagon Wheel Curv is a 5 beds, 4 baths, 3,726 sqft single family home for sale at $690,000 in Woodbury MN 55129. At 20% down it rents for an estimated $3,300/mo and returns -$1,626/mo a month at a 3.8% 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
- $3,300/mo
- Monthly cash flow
- -$1,626/mo
- Cap rate
- 3.8%
- Cash-on-cash
- -14.1%
- Max offer
- $391,000
Offer ≤ $391,000 (43% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading