For saleTownhouse
$439,000
2643 Oak Ridge Trl
Woodbury MN 55125
3 beds, 3 baths, 2,685 sqft
2643 Oak Ridge Trl is a 3 beds, 3 baths, 2,685 sqft townhouse home for sale at $439,000 in Woodbury MN 55125. At 20% down it rents for an estimated $2,600/mo and returns -$573/mo a month at a 5.1% 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
- $2,600/mo
- Monthly cash flow
- -$573/mo
- Cap rate
- 5.1%
- Cash-on-cash
- -7.8%
- Max offer
- $295,000
Offer ≤ $295,000 (33% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading