For saleSingle family
$750,000
819 Spancil Hill Vw
Woodbury MN 55129
6 beds, 4 baths, 3,477 sqft
819 Spancil Hill Vw is a 6 beds, 4 baths, 3,477 sqft single family home for sale at $750,000 in Woodbury MN 55129. At 20% down it rents for an estimated $3,400/mo and returns -$1,954/mo a month at a 3.5% 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
- $3,400/mo
- Monthly cash flow
- -$1,954/mo
- Cap rate
- 3.5%
- Cash-on-cash
- -15.6%
- Max offer
- $403,500
Offer ≤ $403,500 (46% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading