For saleTownhouse
$199,900
1795 Donegal Dr Apt 8
Woodbury MN 55125
2 beds, 1 bath, 1,080 sqft
1795 Donegal Dr Apt 8 is a 2 beds, 1 bath, 1,080 sqft townhouse home for sale at $199,900 in Woodbury MN 55125. At 20% down it rents for an estimated $1,900/mo and returns $273/mo a month at a 8.3% 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
- $273/mo
- Cap rate
- 8.3%
- Cash-on-cash
- 8.2%
- Max offer
- $199,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading