For saleSingle family
$464,990
1896 Catalina Dr
Woodbury MN 55125
3 beds, 3 baths, 1,948 sqft
1896 Catalina Dr is a 3 beds, 3 baths, 1,948 sqft single family home for sale at $464,990 in Woodbury MN 55125. At 20% down it rents for an estimated $2,450/mo and returns -$869/mo a month at a 4.4% 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
- $2,450/mo
- Monthly cash flow
- -$869/mo
- Cap rate
- 4.4%
- Cash-on-cash
- -11.2%
- Max offer
- $290,000
Offer ≤ $290,000 (38% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading