For saleTownhouse
$354,805
5433 Long Pointe Pass
Woodbury MN 55129
3 beds, 3 baths, 1,800 sqft
5433 Long Pointe Pass is a 3 beds, 3 baths, 1,800 sqft townhouse home for sale at $354,805 in Woodbury MN 55129. At 20% down it rents for an estimated $2,600/mo and returns -$15/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
- -$15/mo
- Cap rate
- 6.6%
- Cash-on-cash
- -0.3%
- Max offer
- $294,000
Offer ≤ $294,000 (17% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading