For saleSingle family
$389,900
9044 Sequoia Rd
Woodbury MN 55125
4 beds, 2 baths, 2,122 sqft
9044 Sequoia Rd is a 4 beds, 2 baths, 2,122 sqft single family home for sale at $389,900 in Woodbury MN 55125. At 20% down it rents for an estimated $3,200/mo and returns $417/mo a month at a 7.9% 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
- $3,200/mo
- Monthly cash flow
- $417/mo
- Cap rate
- 7.9%
- Cash-on-cash
- 6.4%
- Max offer
- $377,500
Offer ≤ $377,500 (3% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading