For saleSingle family
$615,000
2421 Golf Pl
Woodbury MN 55129
4 beds, 3 baths, 2,855 sqft
2421 Golf Pl is a 4 beds, 3 baths, 2,855 sqft single family home for sale at $615,000 in Woodbury MN 55129. At 20% down it rents for an estimated $3,200/mo and returns -$1,190/mo a month at a 4.3% 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
- -$1,190/mo
- Cap rate
- 4.3%
- Cash-on-cash
- -11.6%
- Max offer
- $379,000
Offer ≤ $379,000 (38% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading