For saleTownhouse
$349,500
808 Winterberry Dr
Woodbury MN 55125
2 beds, 2 baths, 2,228 sqft
808 Winterberry Dr is a 2 beds, 2 baths, 2,228 sqft townhouse home for sale at $349,500 in Woodbury MN 55125. At 20% down it rents for an estimated $1,900/mo and returns -$976/mo a month at a 3.3% 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
- -$976/mo
- Cap rate
- 3.3%
- Cash-on-cash
- -16.8%
- Max offer
- $170,500
Offer ≤ $170,500 (51% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading