For saleSingle family
$425,000
1767 Hilo Ave N
Oakdale MN 55128
4 beds, 2 baths, 2,000 sqft
1767 Hilo Ave N is a 4 beds, 2 baths, 2,000 sqft single family home for sale at $425,000 in Oakdale MN 55128. At 20% down it rents for an estimated $3,200/mo and returns $166/mo a month at a 7.1% 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
- $3,200/mo
- Monthly cash flow
- $166/mo
- Cap rate
- 7.1%
- Cash-on-cash
- 2.3%
- Max offer
- $378,000
Offer ≤ $378,000 (11% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading