For saleSingle family
$680,000
171 Red Oaks Dr
Vadnais Heights MN 55127
5 beds, 3.5 baths, 4,997 sqft
171 Red Oaks Dr is a 5 beds, 3.5 baths, 4,997 sqft single family home for sale at $680,000 in Vadnais Heights MN 55127. At 20% down it rents for an estimated $3,450/mo and returns -$1,404/mo a month at a 4.2% 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
- $3,450/mo
- Monthly cash flow
- -$1,404/mo
- Cap rate
- 4.2%
- Cash-on-cash
- -12.4%
- Max offer
- $409,000
Offer ≤ $409,000 (40% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading