For saleTownhouse
$310,000
11640 Prospect Curv
Woodbury MN 55129
3 beds, 3 baths, 1,697 sqft
11640 Prospect Curv is a 3 beds, 3 baths, 1,697 sqft townhouse home for sale at $310,000 in Woodbury MN 55129. At 20% down it rents for an estimated $2,450/mo and returns -$56/mo a month at a 6.5% 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
- $2,450/mo
- Monthly cash flow
- -$56/mo
- Cap rate
- 6.5%
- Cash-on-cash
- -1.1%
- Max offer
- $251,500
Offer ≤ $251,500 (19% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading