For saleTownhouse
$374,900
11330 Sand Castle Dr Unit C
Woodbury MN 55129
4 beds, 3.5 baths, 1,961 sqft
11330 Sand Castle Dr Unit C is a 4 beds, 3.5 baths, 1,961 sqft townhouse home for sale at $374,900 in Woodbury MN 55129. At 20% down it rents for an estimated $3,625/mo and returns $670/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
- $3,625/mo
- Monthly cash flow
- $670/mo
- Cap rate
- 8.7%
- Cash-on-cash
- 10.7%
- Max offer
- $374,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.