For saleCondo
$155,000
1201 Hadley Ave N Apt 107
Oakdale MN 55128
1 bed, 1 bath, 803 sqft
1201 Hadley Ave N Apt 107 is a 1 bed, 1 bath, 803 sqft condo home for sale at $155,000 in Oakdale MN 55128. At 20% down it rents for an estimated $1,200/mo and returns -$527/mo a month at a 2.6% 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
- $1,200/mo
- Monthly cash flow
- -$527/mo
- Cap rate
- 2.6%
- Cash-on-cash
- -20.4%
- Max offer
- $64,000
Offer ≤ $64,000 (59% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading