For saleTownhouse
$389,900
11263 Crestbury Dr
Woodbury MN 55129
3 beds, 2.5 baths, 2,000 sqft
11263 Crestbury Dr is a 3 beds, 2.5 baths, 2,000 sqft townhouse home for sale at $389,900 in Woodbury MN 55129. At 20% down it rents for an estimated $3,150/mo and returns $183/mo a month at a 7.1% 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
- $3,150/mo
- Monthly cash flow
- $183/mo
- Cap rate
- 7.1%
- Cash-on-cash
- 2.8%
- Max offer
- $347,000
Offer ≤ $347,000 (11% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.