For saleSingle family
$449,000
7697 Stillwater Way N
Oakdale MN 55128
5 beds, 2 baths, 2,607 sqft
7697 Stillwater Way N is a 5 beds, 2 baths, 2,607 sqft single family home for sale at $449,000 in Oakdale MN 55128. At 20% down it rents for an estimated $3,325/mo and returns $120/mo a month at a 7.0% 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
- $3,325/mo
- Monthly cash flow
- $120/mo
- Cap rate
- 7.0%
- Cash-on-cash
- 1.6%
- Max offer
- $392,500
Offer ≤ $392,500 (13% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading