For saleTownhouse
$364,900
11300 Sand Castle Dr Unit D
Woodbury MN 55129
4 beds, 2.5 baths, 1,924 sqft
11300 Sand Castle Dr Unit D is a 4 beds, 2.5 baths, 1,924 sqft townhouse home for sale at $364,900 in Woodbury MN 55129. At 20% down it rents for an estimated $3,525/mo and returns $632/mo a month at a 8.7% 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
- $3,525/mo
- Monthly cash flow
- $632/mo
- Cap rate
- 8.7%
- Cash-on-cash
- 10.4%
- Max offer
- $364,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading