For saleTownhouse
$167,000
4836 Grenwich Trl N
Oakdale MN 55128
2 beds, 1 bath, 956 sqft
4836 Grenwich Trl N is a 2 beds, 1 bath, 956 sqft townhouse home for sale at $167,000 in Oakdale MN 55128. At 20% down it rents for an estimated $1,550/mo and returns $110/mo a month at a 7.3% 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
- $1,550/mo
- Monthly cash flow
- $110/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 4.0%
- Max offer
- $152,500
Offer ≤ $152,500 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.