For saleTownhouse
$414,500
11255 Crestbury Dr
Woodbury MN 55129
3 beds, 2.5 baths, 1,983 sqft
11255 Crestbury Dr is a 3 beds, 2.5 baths, 1,983 sqft townhouse home for sale at $414,500 in Woodbury MN 55129. At 20% down it rents for an estimated $3,000/mo and returns -$180/mo a month at a 6.1% 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
- $3,000/mo
- Monthly cash flow
- -$180/mo
- Cap rate
- 6.1%
- Cash-on-cash
- -2.6%
- Max offer
- $323,500
Offer ≤ $323,500 (22% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading