For saleSingle family
$399,900
1381 Woodhill Dr
Woodbury MN 55125
4 beds, 2 baths, 1,700 sqft
1381 Woodhill Dr is a 4 beds, 2 baths, 1,700 sqft single family home for sale at $399,900 in Woodbury MN 55125. At 20% down it rents for an estimated $2,825/mo and returns -$30/mo a month at a 6.6% 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
- $2,825/mo
- Monthly cash flow
- -$30/mo
- Cap rate
- 6.6%
- Cash-on-cash
- -0.4%
- Max offer
- $333,500
Offer ≤ $333,500 (17% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading