For saleTownhouse
$409,685
4004 Hayward Ave N
Oakdale MN 55128
3 beds, 1,870 sqft
4004 Hayward Ave N is a 3 beds, 1,870 sqft townhouse home for sale at $409,685 in Oakdale MN 55128. At 20% down it rents for an estimated $2,350/mo and returns -$681/mo a month at a 4.7% 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
- $2,350/mo
- Monthly cash flow
- -$681/mo
- Cap rate
- 4.7%
- Cash-on-cash
- -10.0%
- Max offer
- $257,500
Offer ≤ $257,500 (37% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading