For saleSingle family
$1,125,000
9405 Wedgewood Dr
Woodbury MN 55125
6 beds, 4 baths, 5,206 sqft
9405 Wedgewood Dr is a 6 beds, 4 baths, 5,206 sqft single family home for sale at $1,125,000 in Woodbury MN 55125. At 20% down it rents for an estimated $3,650/mo and returns -$4,381/mo a month at a 2.0% 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
- $3,650/mo
- Monthly cash flow
- -$4,381/mo
- Cap rate
- 2.0%
- Cash-on-cash
- -23.4%
- Max offer
- $435,000
Offer ≤ $435,000 (61% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading