For saleSingle family
$425,000
1694 Hinton Trl N
Oakdale MN 55128
4 beds, 2 baths, 2,558 sqft
1694 Hinton Trl N is a 4 beds, 2 baths, 2,558 sqft single family home for sale at $425,000 in Oakdale MN 55128. At 20% down it rents for an estimated $3,525/mo and returns $544/mo a month at a 8.1% 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
- $3,525/mo
- Monthly cash flow
- $544/mo
- Cap rate
- 8.1%
- Cash-on-cash
- 7.7%
- Max offer
- $422,000
Offer ≤ $422,000 (1% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.