For saleTownhouse
$399,777
10154 Country Club Curv
Woodbury MN 55129
3 beds, 2 baths, 2,070 sqft
10154 Country Club Curv is a 3 beds, 2 baths, 2,070 sqft townhouse home for sale at $399,777 in Woodbury MN 55129. At 20% down it rents for an estimated $3,150/mo and returns $101/mo a month at a 6.8% 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
- $3,150/mo
- Monthly cash flow
- $101/mo
- Cap rate
- 6.8%
- Cash-on-cash
- 1.5%
- Max offer
- $345,000
Offer ≤ $345,000 (14% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.