For saleTownhouse
$249,900
625 Mariner Way Unit 87
Woodbury MN 55129
2 beds, 1.5 baths, 1,365 sqft
625 Mariner Way Unit 87 is a 2 beds, 1.5 baths, 1,365 sqft townhouse home for sale at $249,900 in Woodbury MN 55129. At 20% down it rents for an estimated $2,100/mo and returns $132/mo a month at a 7.1% 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
- $2,100/mo
- Monthly cash flow
- $132/mo
- Cap rate
- 7.1%
- Cash-on-cash
- 3.2%
- Max offer
- $224,000
Offer ≤ $224,000 (10% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.