For saleTownhouse
$224,900
3612 Gershwin Ln N
Oakdale MN 55128
2 beds, 2 baths, 1,176 sqft
3612 Gershwin Ln N is a 2 beds, 2 baths, 1,176 sqft townhouse home for sale at $224,900 in Oakdale MN 55128. At 20% down it rents for an estimated $1,725/mo and returns -$176/mo a month at a 5.7% 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
- $1,725/mo
- Monthly cash flow
- -$176/mo
- Cap rate
- 5.7%
- Cash-on-cash
- -4.7%
- Max offer
- $165,500
Offer ≤ $165,500 (26% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading