For saleSingle family
$333,305
5427 Long Pointe Pass
Woodbury MN 55129
3 beds, 2 baths, 1,769 sqft
5427 Long Pointe Pass is a 3 beds, 2 baths, 1,769 sqft single family home for sale at $333,305 in Woodbury MN 55129. At 20% down it rents for an estimated $2,600/mo and returns $221/mo a month at a 7.5% 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
- $2,600/mo
- Monthly cash flow
- $221/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 4.0%
- Max offer
- $307,000
Offer ≤ $307,000 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading