For saleSingle family
$353,505
5357 Long Pointe Pass
Woodbury MN 55129
3 beds, 2 baths, 1,782 sqft
5357 Long Pointe Pass is a 3 beds, 2 baths, 1,782 sqft single family home for sale at $353,505 in Woodbury MN 55129. At 20% down it rents for an estimated $2,450/mo and returns -$29/mo a month at a 6.4% 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
- $2,450/mo
- Monthly cash flow
- -$29/mo
- Cap rate
- 6.4%
- Cash-on-cash
- -0.5%
- Max offer
- $293,500
Offer ≤ $293,500 (17% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.