For saleTownhouse
$239,900
313 Elan Ct
Woodbury MN 55125
3 beds, 1.5 baths, 1,290 sqft
313 Elan Ct is a 3 beds, 1.5 baths, 1,290 sqft townhouse home for sale at $239,900 in Woodbury MN 55125. At 20% down it rents for an estimated $2,250/mo and returns $232/mo a month at a 7.7% 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
- $2,250/mo
- Monthly cash flow
- $232/mo
- Cap rate
- 7.7%
- Cash-on-cash
- 5.8%
- Max offer
- $228,500
Offer ≤ $228,500 (5% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.