For saleTownhouse
$285,000
2174 Tower Ct
Woodbury MN 55125
3 beds, 3 baths, 1,804 sqft
2174 Tower Ct is a 3 beds, 3 baths, 1,804 sqft townhouse home for sale at $285,000 in Woodbury MN 55125. At 20% down it rents for an estimated $2,600/mo and returns $347/mo a month at a 8.1% 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
- $2,600/mo
- Monthly cash flow
- $347/mo
- Cap rate
- 8.1%
- Cash-on-cash
- 7.3%
- Max offer
- $280,500
Offer ≤ $280,500 (2% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading