For saleSingle family
$330,000
6768 Sherwood Cir
Woodbury MN 55125
2 beds, 1 bath, 988 sqft
6768 Sherwood Cir is a 2 beds, 1 bath, 988 sqft single family home for sale at $330,000 in Woodbury MN 55125. At 20% down it rents for an estimated $1,775/mo and returns -$581/mo a month at a 4.6% 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
- $1,775/mo
- Monthly cash flow
- -$581/mo
- Cap rate
- 4.6%
- Cash-on-cash
- -10.6%
- Max offer
- $210,000
Offer ≤ $210,000 (36% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading