For saleSingle family
$475,000
555 S Oak Dr
Vadnais Heights MN 55127
4 beds, 3 baths, 2,850 sqft
555 S Oak Dr is a 4 beds, 3 baths, 2,850 sqft single family home for sale at $475,000 in Vadnais Heights MN 55127. At 20% down it rents for an estimated $3,075/mo and returns -$316/mo a month at a 5.9% 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
- $3,075/mo
- Monthly cash flow
- -$316/mo
- Cap rate
- 5.9%
- Cash-on-cash
- -4.0%
- Max offer
- $363,500
Offer ≤ $363,500 (23% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading