For saleSingle family
$600,000
10455 Glen Eagle Cir
Woodbury MN 55129
6 beds, 3.5 baths, 3,306 sqft
10455 Glen Eagle Cir is a 6 beds, 3.5 baths, 3,306 sqft single family home for sale at $600,000 in Woodbury MN 55129. At 20% down it rents for an estimated $4,275/mo and returns $67/mo a month at a 6.7% 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
- $4,275/mo
- Monthly cash flow
- $67/mo
- Cap rate
- 6.7%
- Cash-on-cash
- 0.7%
- Max offer
- $512,000
Offer ≤ $512,000 (15% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.