For saleTownhouse
$387,500
11276 Crestbury Dr
Woodbury MN 55129
3 beds, 2.5 baths, 1,983 sqft
11276 Crestbury Dr is a 3 beds, 2.5 baths, 1,983 sqft townhouse home for sale at $387,500 in Woodbury MN 55129. At 20% down it rents for an estimated $3,150/mo and returns $310/mo a month at a 7.5% 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
- $310/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 4.8%
- Max offer
- $361,000
Offer ≤ $361,000 (7% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.