For saleSingle family
$614,990
4633 Island Park Dr
Woodbury MN 55129
4 beds, 2.5 baths, 2,508 sqft
4633 Island Park Dr is a 4 beds, 2.5 baths, 2,508 sqft single family home for sale at $614,990 in Woodbury MN 55129. At 20% down it rents for an estimated $3,000/mo and returns -$1,390/mo a month at a 4.0% 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
- $3,000/mo
- Monthly cash flow
- -$1,390/mo
- Cap rate
- 4.0%
- Cash-on-cash
- -13.6%
- Max offer
- $355,500
Offer ≤ $355,500 (42% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading