For saleTownhouse
$269,900
3507 Goodwin Ave N
Oakdale MN 55128
3 beds, 2.5 baths, 1,800 sqft
3507 Goodwin Ave N is a 3 beds, 2.5 baths, 1,800 sqft townhouse home for sale at $269,900 in Oakdale MN 55128. At 20% down it rents for an estimated $2,450/mo and returns $267/mo a month at a 7.9% 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
- $267/mo
- Cap rate
- 7.9%
- Cash-on-cash
- 5.9%
- Max offer
- $258,000
Offer ≤ $258,000 (4% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading