For saleTownhouse
$200,000
7782 Dunmore Rd
Woodbury MN 55125
2 beds, 1 bath, 936 sqft
7782 Dunmore Rd is a 2 beds, 1 bath, 936 sqft townhouse home for sale at $200,000 in Woodbury MN 55125. At 20% down it rents for an estimated $1,900/mo and returns $160/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
- $1,900/mo
- Monthly cash flow
- $160/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 4.8%
- Max offer
- $186,500
Offer ≤ $186,500 (7% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading