For saleSingle family
$582,990
10414 McGregor Blvd
Woodbury MN 55129
3 beds, 3 baths, 2,390 sqft
10414 McGregor Blvd is a 3 beds, 3 baths, 2,390 sqft single family home for sale at $582,990 in Woodbury MN 55129. At 20% down it rents for an estimated $2,600/mo and returns -$1,562/mo a month at a 3.5% 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
- $2,600/mo
- Monthly cash flow
- -$1,562/mo
- Cap rate
- 3.5%
- Cash-on-cash
- -16.1%
- Max offer
- $308,500
Offer ≤ $308,500 (47% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading