For saleTownhouse
$264,900
1420 Hilo Ave N
Oakdale MN 55128
3 beds, 2 baths, 1,660 sqft
1420 Hilo Ave N is a 3 beds, 2 baths, 1,660 sqft townhouse home for sale at $264,900 in Oakdale MN 55128. At 20% down it rents for an estimated $3,150/mo and returns $1,063/mo a month at a 11.3% 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
- $3,150/mo
- Monthly cash flow
- $1,063/mo
- Cap rate
- 11.3%
- Cash-on-cash
- 24.1%
- Max offer
- $264,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.