For saleTownhouse
$209,900
1770 Donegal Dr Apt 10
Woodbury MN 55125
2 beds, 1 bath, 1,080 sqft
1770 Donegal Dr Apt 10 is a 2 beds, 1 bath, 1,080 sqft townhouse home for sale at $209,900 in Woodbury MN 55125. At 20% down it rents for an estimated $1,900/mo and returns $206/mo a month at a 7.8% 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
- $1,900/mo
- Monthly cash flow
- $206/mo
- Cap rate
- 7.8%
- Cash-on-cash
- 5.9%
- Max offer
- $200,500
Offer ≤ $200,500 (4% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading