For saleSingle family
$439,700
3749 Goodwin Ct N
Oakdale MN 55128
5 beds, 2.5 baths, 2,162 sqft
3749 Goodwin Ct N is a 5 beds, 2.5 baths, 2,162 sqft single family home for sale at $439,700 in Oakdale MN 55128. At 20% down it rents for an estimated $3,350/mo and returns $266/mo a month at a 7.2% 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
- $3,350/mo
- Monthly cash flow
- $266/mo
- Cap rate
- 7.2%
- Cash-on-cash
- 3.6%
- Max offer
- $401,000
Offer ≤ $401,000 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.