For saleTownhouse
$235,000
7504 12th St N
Oakdale MN 55128
2 beds, 2 baths, 1,094 sqft
7504 12th St N is a 2 beds, 2 baths, 1,094 sqft townhouse home for sale at $235,000 in Oakdale MN 55128. At 20% down it rents for an estimated $1,900/mo and returns -$30/mo a month at a 6.5% 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
- $1,900/mo
- Monthly cash flow
- -$30/mo
- Cap rate
- 6.5%
- Cash-on-cash
- -0.8%
- Max offer
- $192,000
Offer ≤ $192,000 (18% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading