For saleSingle family
$199,000
1431 Hadley Ave N
Oakdale MN 55128
3 beds, 1 bath, 1,198 sqft
1431 Hadley Ave N is a 3 beds, 1 bath, 1,198 sqft single family home for sale at $199,000 in Oakdale MN 55128. At 20% down it rents for an estimated $2,500/mo and returns $1,079/mo a month at a 13.2% 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
- $2,500/mo
- Monthly cash flow
- $1,079/mo
- Cap rate
- 13.2%
- Cash-on-cash
- 32.5%
- Max offer
- $199,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading