For saleTownhouse
$275,000
6838 Sandlewood Rd
Woodbury MN 55125
3 beds, 2 baths, 1,568 sqft
6838 Sandlewood Rd is a 3 beds, 2 baths, 1,568 sqft townhouse home for sale at $275,000 in Woodbury MN 55125. At 20% down it rents for an estimated $2,300/mo and returns $221/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
- $2,300/mo
- Monthly cash flow
- $221/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 4.8%
- Max offer
- $256,500
Offer ≤ $256,500 (7% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading