For saleTownhouse
$375,000
11283 Crestbury Dr
Woodbury MN 55129
3 beds, 2.5 baths, 1,883 sqft
11283 Crestbury Dr is a 3 beds, 2.5 baths, 1,883 sqft townhouse home for sale at $375,000 in Woodbury MN 55129. At 20% down it rents for an estimated $3,150/mo and returns $281/mo a month at a 7.4% 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
- $3,150/mo
- Monthly cash flow
- $281/mo
- Cap rate
- 7.4%
- Cash-on-cash
- 4.5%
- Max offer
- $347,000
Offer ≤ $347,000 (7% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.