For saleTownhouse
$265,000
3130 Juniper Ln Unit C
Woodbury MN 55125
2 beds, 2 baths, 1,472 sqft
3130 Juniper Ln Unit C is a 2 beds, 2 baths, 1,472 sqft townhouse home for sale at $265,000 in Woodbury MN 55125. At 20% down it rents for an estimated $2,050/mo and returns -$100/mo a month at a 6.2% 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
- $2,050/mo
- Monthly cash flow
- -$100/mo
- Cap rate
- 6.2%
- Cash-on-cash
- -2.3%
- Max offer
- $208,500
Offer ≤ $208,500 (21% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading