For saleSingle family
$699,000
10115 Blackmoor Rd
Woodbury MN 55129
4 beds, 2.5 baths, 2,504 sqft
10115 Blackmoor Rd is a 4 beds, 2.5 baths, 2,504 sqft single family home for sale at $699,000 in Woodbury MN 55129. At 20% down it rents for an estimated $3,000/mo and returns -$1,990/mo a month at a 3.3% 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
- -$1,990/mo
- Cap rate
- 3.3%
- Cash-on-cash
- -17.1%
- Max offer
- $356,000
Offer ≤ $356,000 (49% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading