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 $2,800/mo and returns $259/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
- $2,800/mo
- Monthly cash flow
- $259/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 4.9%
- Max offer
- $299,000
Offer ≤ $299,000 (7% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading