For saleSingle family
$366,155
5351 Long Pointe Pass
Woodbury MN 55129
3 beds, 2 baths, 1,791 sqft
5351 Long Pointe Pass is a 3 beds, 2 baths, 1,791 sqft single family home for sale at $366,155 in Woodbury MN 55129. At 20% down it rents for an estimated $2,600/mo and returns -$14/mo a month at a 6.6% 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
- -$14/mo
- Cap rate
- 6.6%
- Cash-on-cash
- -0.2%
- Max offer
- $307,000
Offer ≤ $307,000 (16% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading