For saleTownhouse
$264,900
2817 Wimbledon Rdg
Woodbury MN 55125
3 beds, 2 baths, 1,480 sqft
2817 Wimbledon Rdg is a 3 beds, 2 baths, 1,480 sqft townhouse home for sale at $264,900 in Woodbury MN 55125. At 20% down it rents for an estimated $2,450/mo and returns $245/mo a month at a 7.8% 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
- $2,450/mo
- Monthly cash flow
- $245/mo
- Cap rate
- 7.8%
- Cash-on-cash
- 5.6%
- Max offer
- $251,500
Offer ≤ $251,500 (5% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading