For saleTownhouse
$325,000
7572 Ojibway Park Bay
Woodbury MN 55125
2 beds, 2 baths, 1,442 sqft
7572 Ojibway Park Bay is a 2 beds, 2 baths, 1,442 sqft townhouse home for sale at $325,000 in Woodbury MN 55125. At 20% down it rents for an estimated $1,900/mo and returns -$725/mo a month at a 4.0% 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
- -$725/mo
- Cap rate
- 4.0%
- Cash-on-cash
- -13.4%
- Max offer
- $181,000
Offer ≤ $181,000 (44% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading