For saleSingle family
$334,900
2578 Copper Cliff Trl
Woodbury MN 55125
4 beds, 2 baths, 1,940 sqft
2578 Copper Cliff Trl is a 4 beds, 2 baths, 1,940 sqft single family home for sale at $334,900 in Woodbury MN 55125. At 20% down it rents for an estimated $2,900/mo and returns $509/mo a month at a 8.5% 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
- $2,900/mo
- Monthly cash flow
- $509/mo
- Cap rate
- 8.5%
- Cash-on-cash
- 9.1%
- Max offer
- $334,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading