For saleTownhouse
$295,000
3001 Juniper Ln Unit I
Woodbury MN 55125
3 beds, 1.5 baths, 1,726 sqft
3001 Juniper Ln Unit I is a 3 beds, 1.5 baths, 1,726 sqft townhouse home for sale at $295,000 in Woodbury MN 55125. At 20% down it rents for an estimated $2,450/mo and returns $69/mo a month at a 6.9% 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
- $2,450/mo
- Monthly cash flow
- $69/mo
- Cap rate
- 6.9%
- Cash-on-cash
- 1.4%
- Max offer
- $254,500
Offer ≤ $254,500 (14% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading