For saleSingle family
$399,900
7581 23rd St N
Oakdale MN 55128
5 beds, 2 baths, 2,200 sqft
7581 23rd St N is a 5 beds, 2 baths, 2,200 sqft single family home for sale at $399,900 in Oakdale MN 55128. At 20% down it rents for an estimated $3,575/mo and returns $720/mo a month at a 8.8% 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
- $3,575/mo
- Monthly cash flow
- $720/mo
- Cap rate
- 8.8%
- Cash-on-cash
- 10.8%
- Max offer
- $399,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading