For saleSingle family
$317,905
5355 Long Pointe Pass
Woodbury MN 55129
3 beds, 2 baths, 1,769 sqft
5355 Long Pointe Pass is a 3 beds, 2 baths, 1,769 sqft single family home for sale at $317,905 in Woodbury MN 55129. At 20% down it rents for an estimated $2,600/mo and returns $331/mo a month at a 7.9% 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
- $331/mo
- Cap rate
- 7.9%
- Cash-on-cash
- 6.2%
- Max offer
- $306,500
Offer ≤ $306,500 (4% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading