For saleTownhouse
$315,900
4784 Equine Trl
Woodbury MN 55129
3 beds, 2.5 baths, 1,782 sqft
4784 Equine Trl is a 3 beds, 2.5 baths, 1,782 sqft townhouse home for sale at $315,900 in Woodbury MN 55129. At 20% down it rents for an estimated $2,600/mo and returns $266/mo a month at a 7.7% 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
- $2,600/mo
- Monthly cash flow
- $266/mo
- Cap rate
- 7.7%
- Cash-on-cash
- 5.0%
- Max offer
- $296,500
Offer ≤ $296,500 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading