For saleTownhouse
$235,000
8598 Quarry Ridge Ln Unit H
Woodbury MN 55125
2 beds, 1.5 baths, 1,166 sqft
8598 Quarry Ridge Ln Unit H is a 2 beds, 1.5 baths, 1,166 sqft townhouse home for sale at $235,000 in Woodbury MN 55125. At 20% down it rents for an estimated $2,000/mo and returns $111/mo a month at a 7.1% 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
- $111/mo
- Cap rate
- 7.1%
- Cash-on-cash
- 2.8%
- Max offer
- $209,000
Offer ≤ $209,000 (11% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.