For saleSingle family
$750,000
3749 Fairway Dr
Woodbury MN 55125
4 beds, 3.5 baths, 3,882 sqft
3749 Fairway Dr is a 4 beds, 3.5 baths, 3,882 sqft single family home for sale at $750,000 in Woodbury MN 55125. At 20% down it rents for an estimated $3,000/mo and returns -$2,354/mo a month at a 2.9% 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
- $3,000/mo
- Monthly cash flow
- -$2,354/mo
- Cap rate
- 2.9%
- Cash-on-cash
- -18.8%
- Max offer
- $356,500
Offer ≤ $356,500 (52% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading