For saleCondo
$200,000
7598 13th St N
Oakdale MN 55128
2 beds, 1.5 baths, 1,100 sqft
7598 13th St N is a 2 beds, 1.5 baths, 1,100 sqft condo home for sale at $200,000 in Oakdale MN 55128. At 20% down it rents for an estimated $1,925/mo and returns $229/mo a month at a 8.0% 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
- $1,925/mo
- Monthly cash flow
- $229/mo
- Cap rate
- 8.0%
- Cash-on-cash
- 6.9%
- Max offer
- $195,000
Offer ≤ $195,000 (3% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading