For saleTownhouse
$340,000
6630 Falstaff Rd
Woodbury MN 55125
3 beds, 2 baths, 1,656 sqft
6630 Falstaff Rd is a 3 beds, 2 baths, 1,656 sqft townhouse home for sale at $340,000 in Woodbury MN 55125. At 20% down it rents for an estimated $2,300/mo and returns -$202/mo a month at a 6.0% 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
- $2,300/mo
- Monthly cash flow
- -$202/mo
- Cap rate
- 6.0%
- Cash-on-cash
- -3.6%
- Max offer
- $258,500
Offer ≤ $258,500 (24% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading