For saleTownhouse
$315,000
6710 Buckingham Bay
Woodbury MN 55125
3 beds, 2 baths, 1,784 sqft
6710 Buckingham Bay is a 3 beds, 2 baths, 1,784 sqft townhouse home for sale at $315,000 in Woodbury MN 55125. At 20% down it rents for an estimated $2,125/mo and returns -$479/mo a month at a 4.8% 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
- $2,125/mo
- Monthly cash flow
- -$479/mo
- Cap rate
- 4.8%
- Cash-on-cash
- -9.1%
- Max offer
- $203,500
Offer ≤ $203,500 (35% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading