For saleTownhouse
$319,900
3407 Hazel Trl Unit F
Woodbury MN 55129
4 beds, 2.5 baths, 1,970 sqft
3407 Hazel Trl Unit F is a 4 beds, 2.5 baths, 1,970 sqft townhouse home for sale at $319,900 in Woodbury MN 55129. At 20% down it rents for an estimated $2,975/mo and returns $474/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
- $2,975/mo
- Monthly cash flow
- $474/mo
- Cap rate
- 8.3%
- Cash-on-cash
- 8.9%
- Max offer
- $319,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.