For saleTownhouse
$214,900
1845 Donegal Dr Apt 2
Woodbury MN 55125
2 beds, 1 bath, 1,080 sqft
1845 Donegal Dr Apt 2 is a 2 beds, 1 bath, 1,080 sqft townhouse home for sale at $214,900 in Woodbury MN 55125. At 20% down it rents for an estimated $1,900/mo and returns $204/mo a month at a 7.8% 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
- $1,900/mo
- Monthly cash flow
- $204/mo
- Cap rate
- 7.8%
- Cash-on-cash
- 5.7%
- Max offer
- $204,500
Offer ≤ $204,500 (5% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading