For saleTownhouse
$325,000
3105 Countryside Bay Unit C
Woodbury MN 55129
3 beds, 2.5 baths, 1,579 sqft
3105 Countryside Bay Unit C is a 3 beds, 2.5 baths, 1,579 sqft townhouse home for sale at $325,000 in Woodbury MN 55129. At 20% down it rents for an estimated $2,650/mo and returns $114/mo a month at a 6.9% 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
- $2,650/mo
- Monthly cash flow
- $114/mo
- Cap rate
- 6.9%
- Cash-on-cash
- 2.1%
- Max offer
- $284,500
Offer ≤ $284,500 (12% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.