For saleTownhouse
$210,000
7888 Dunmore Rd
Woodbury MN 55125
3 beds, 1 bath, 1,118 sqft
7888 Dunmore Rd is a 3 beds, 1 bath, 1,118 sqft townhouse home for sale at $210,000 in Woodbury MN 55125. At 20% down it rents for an estimated $2,600/mo and returns $905/mo a month at a 11.8% 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
- $2,600/mo
- Monthly cash flow
- $905/mo
- Cap rate
- 11.8%
- Cash-on-cash
- 25.9%
- Max offer
- $210,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading