For saleSingle family
$500,000
9332 Parkside Echo
Woodbury MN 55125
5 beds, 4 baths, 3,020 sqft
9332 Parkside Echo is a 5 beds, 4 baths, 3,020 sqft single family home for sale at $500,000 in Woodbury MN 55125. At 20% down it rents for an estimated $3,900/mo and returns $331/mo a month at a 7.5% 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
- $3,900/mo
- Monthly cash flow
- $331/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 4.0%
- Max offer
- $460,500
Offer ≤ $460,500 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading