For saleSingle family
$409,900
17241 Woodbine St NW
Andover MN 55304
4 beds, 2 baths, 2,428 sqft
17241 Woodbine St NW is a 4 beds, 2 baths, 2,428 sqft single family home for sale at $409,900 in Andover MN 55304. At 20% down it rents for an estimated $3,200/mo and returns $274/mo a month at a 7.5% 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
- $274/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 4.0%
- Max offer
- $377,500
Offer ≤ $377,500 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading