For saleSingle family
$242,000
6546 Upper 22nd St N
Oakdale MN 55128
3 beds, 2 baths, 1,815 sqft
6546 Upper 22nd St N is a 3 beds, 2 baths, 1,815 sqft single family home for sale at $242,000 in Oakdale MN 55128. At 20% down it rents for an estimated $2,200/mo and returns $472/mo a month at a 9.0% 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
- $2,200/mo
- Monthly cash flow
- $472/mo
- Cap rate
- 9.0%
- Cash-on-cash
- 11.7%
- Max offer
- $242,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading