For saleSingle family
$619,900
2784 Liberty Trl
Woodbury MN 55129
5 beds, 4 baths, 3,612 sqft
2784 Liberty Trl is a 5 beds, 4 baths, 3,612 sqft single family home for sale at $619,900 in Woodbury MN 55129. At 20% down it rents for an estimated $3,300/mo and returns -$1,125/mo a month at a 4.5% 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
- $3,300/mo
- Monthly cash flow
- -$1,125/mo
- Cap rate
- 4.5%
- Cash-on-cash
- -10.9%
- Max offer
- $390,500
Offer ≤ $390,500 (37% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading