For saleTownhouse
$225,000
303 Elan Ct
Woodbury MN 55125
2 beds, 2 baths, 1,924 sqft
303 Elan Ct is a 2 beds, 2 baths, 1,924 sqft townhouse home for sale at $225,000 in Woodbury MN 55125. At 20% down it rents for an estimated $2,000/mo and returns $165/mo a month at a 7.4% 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
- $2,000/mo
- Monthly cash flow
- $165/mo
- Cap rate
- 7.4%
- Cash-on-cash
- 4.4%
- Max offer
- $207,500
Offer ≤ $207,500 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.