For saleTownhouse
$279,900
10856 Kingsfield Ln
Woodbury MN 55129
3 beds, 3 baths, 1,688 sqft
10856 Kingsfield Ln is a 3 beds, 3 baths, 1,688 sqft townhouse home for sale at $279,900 in Woodbury MN 55129. At 20% down it rents for an estimated $2,450/mo and returns $176/mo a month at a 7.4% 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
- $176/mo
- Cap rate
- 7.4%
- Cash-on-cash
- 3.8%
- Max offer
- $255,000
Offer ≤ $255,000 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading