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 $2,400/mo and returns $56/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
- $2,400/mo
- Monthly cash flow
- $56/mo
- Cap rate
- 6.7%
- Cash-on-cash
- 1.1%
- Max offer
- $252,000
Offer ≤ $252,000 (15% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.