For saleSingle family
$459,990
4469 Wood Duck Dr
Vadnais Heights MN 55127
5 beds, 3 baths, 2,476 sqft
4469 Wood Duck Dr is a 5 beds, 3 baths, 2,476 sqft single family home for sale at $459,990 in Vadnais Heights MN 55127. At 20% down it rents for an estimated $3,450/mo and returns $166/mo a month at a 7.1% 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
- $3,450/mo
- Monthly cash flow
- $166/mo
- Cap rate
- 7.1%
- Cash-on-cash
- 2.2%
- Max offer
- $407,500
Offer ≤ $407,500 (11% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading