For saleSingle family
$299,900
2597 Hayward Ave N
Oakdale MN 55128
3 beds, 2.5 baths, 1,950 sqft
2597 Hayward Ave N is a 3 beds, 2.5 baths, 1,950 sqft single family home for sale at $299,900 in Oakdale MN 55128. At 20% down it rents for an estimated $2,625/mo and returns $484/mo a month at a 8.6% 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
- $2,625/mo
- Monthly cash flow
- $484/mo
- Cap rate
- 8.6%
- Cash-on-cash
- 9.7%
- Max offer
- $299,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading