For saleTownhouse
$210,000
9199 Troon Ct
Woodbury MN 55125
2 beds, 2 baths, 1,147 sqft
9199 Troon Ct is a 2 beds, 2 baths, 1,147 sqft townhouse home for sale at $210,000 in Woodbury MN 55125. At 20% down it rents for an estimated $2,775/mo and returns $1,012/mo a month at a 12.4% 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
- $2,775/mo
- Monthly cash flow
- $1,012/mo
- Cap rate
- 12.4%
- Cash-on-cash
- 28.9%
- Max offer
- $210,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading