For saleCondo
$195,000
7580 13th St N
Oakdale MN 55128
2 beds, 1 bath, 1,110 sqft
7580 13th St N is a 2 beds, 1 bath, 1,110 sqft condo home for sale at $195,000 in Oakdale MN 55128. At 20% down it rents for an estimated $1,900/mo and returns $242/mo a month at a 8.2% 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
- $242/mo
- Cap rate
- 8.2%
- Cash-on-cash
- 7.5%
- Max offer
- $192,500
Offer ≤ $192,500 (1% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading