For saleSingle family
$449,000
4174 Oakcrest Dr
Vadnais Heights MN 55127
4 beds, 2 baths, 1,913 sqft
4174 Oakcrest Dr is a 4 beds, 2 baths, 1,913 sqft single family home for sale at $449,000 in Vadnais Heights MN 55127. At 20% down it rents for an estimated $3,075/mo and returns -$130/mo a month at a 6.3% 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
- $3,075/mo
- Monthly cash flow
- -$130/mo
- Cap rate
- 6.3%
- Cash-on-cash
- -1.7%
- Max offer
- $363,000
Offer ≤ $363,000 (19% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading