For saleSingle family
$399,000
7797 Woodpark Blvd
Woodbury MN 55125
5 beds, 3 baths, 2,536 sqft
7797 Woodpark Blvd is a 5 beds, 3 baths, 2,536 sqft single family home for sale at $399,000 in Woodbury MN 55125. At 20% down it rents for an estimated $3,200/mo and returns $402/mo a month at a 7.7% 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
- $3,200/mo
- Monthly cash flow
- $402/mo
- Cap rate
- 7.7%
- Cash-on-cash
- 6.0%
- Max offer
- $383,000
Offer ≤ $383,000 (4% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.