For saleTownhouse
$209,900
3901 Gershwin Ave N
Oakdale MN 55128
2 beds, 2 baths, 1,728 sqft
3901 Gershwin Ave N is a 2 beds, 2 baths, 1,728 sqft townhouse home for sale at $209,900 in Oakdale MN 55128. At 20% down it rents for an estimated $2,200/mo and returns $418/mo a month at a 9.1% 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
- $2,200/mo
- Monthly cash flow
- $418/mo
- Cap rate
- 9.1%
- Cash-on-cash
- 11.9%
- Max offer
- $209,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading