For saleTownhouse
$252,000
3536 Genevieve Ave N
Oakdale MN 55128
2 beds, 1.5 baths, 1,388 sqft
3536 Genevieve Ave N is a 2 beds, 1.5 baths, 1,388 sqft townhouse home for sale at $252,000 in Oakdale MN 55128. At 20% down it rents for an estimated $1,725/mo and returns -$338/mo a month at a 5.1% 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
- $1,725/mo
- Monthly cash flow
- -$338/mo
- Cap rate
- 5.1%
- Cash-on-cash
- -8.1%
- Max offer
- $168,000
Offer ≤ $168,000 (33% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading