For saleSingle family
$649,900
9774 Ambrose Rd
Woodbury MN 55129
6 beds, 4 baths, 4,086 sqft
9774 Ambrose Rd is a 6 beds, 4 baths, 4,086 sqft single family home for sale at $649,900 in Woodbury MN 55129. At 20% down it rents for an estimated $4,825/mo and returns $267/mo a month at a 7.0% 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
- $4,825/mo
- Monthly cash flow
- $267/mo
- Cap rate
- 7.0%
- Cash-on-cash
- 2.5%
- Max offer
- $578,000
Offer ≤ $578,000 (11% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.