For saleTownhouse
$215,000
1845 Donegal Dr Apt 5
Woodbury MN 55125
2 beds, 1 bath, 1,080 sqft
1845 Donegal Dr Apt 5 is a 2 beds, 1 bath, 1,080 sqft townhouse home for sale at $215,000 in Woodbury MN 55125. At 20% down it rents for an estimated $1,900/mo and returns $172/mo a month at a 7.6% 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
- $172/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 4.8%
- Max offer
- $200,500
Offer ≤ $200,500 (7% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading