For saleSingle family
$799,000
5054 Airlake Draw
Woodbury MN 55129
5 beds, 4.5 baths, 3,352 sqft
5054 Airlake Draw is a 5 beds, 4.5 baths, 3,352 sqft single family home for sale at $799,000 in Woodbury MN 55129. At 20% down it rents for an estimated $3,325/mo and returns -$2,379/mo a month at a 3.1% 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
- $3,325/mo
- Monthly cash flow
- -$2,379/mo
- Cap rate
- 3.1%
- Cash-on-cash
- -17.9%
- Max offer
- $395,000
Offer ≤ $395,000 (51% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading