For saleSingle family
$754,660
8633 Periwinkle Blvd
Woodbury MN 55129
4 beds, 4 baths, 3,328 sqft
8633 Periwinkle Blvd is a 4 beds, 4 baths, 3,328 sqft single family home for sale at $754,660 in Woodbury MN 55129. At 20% down it rents for an estimated $2,900/mo and returns -$2,487/mo a month at a 2.7% 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
- $2,900/mo
- Monthly cash flow
- -$2,487/mo
- Cap rate
- 2.7%
- Cash-on-cash
- -19.8%
- Max offer
- $344,500
Offer ≤ $344,500 (54% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading