For saleSingle family
$725,000
4331 Schilling Way
Woodbury MN 55129
5 beds, 4 baths, 3,574 sqft
4331 Schilling Way is a 5 beds, 4 baths, 3,574 sqft single family home for sale at $725,000 in Woodbury MN 55129. At 20% down it rents for an estimated $3,575/mo and returns -$1,601/mo a month at a 4.0% 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
- $3,575/mo
- Monthly cash flow
- -$1,601/mo
- Cap rate
- 4.0%
- Cash-on-cash
- -13.2%
- Max offer
- $423,500
Offer ≤ $423,500 (42% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading