For saleTownhouse
$285,000
4903 Hamlet Ave N
Oakdale MN 55128
3 beds, 1.5 baths, 1,830 sqft
4903 Hamlet Ave N is a 3 beds, 1.5 baths, 1,830 sqft townhouse home for sale at $285,000 in Oakdale MN 55128. At 20% down it rents for an estimated $2,450/mo and returns $201/mo a month at a 7.5% 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
- $2,450/mo
- Monthly cash flow
- $201/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 4.2%
- Max offer
- $262,500
Offer ≤ $262,500 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading