For saleTownhouse
$175,000
3826 Goodwin Ave N
Oakdale MN 55128
2 beds, 1.5 baths, 1,152 sqft
3826 Goodwin Ave N is a 2 beds, 1.5 baths, 1,152 sqft townhouse home for sale at $175,000 in Oakdale MN 55128. At 20% down it rents for an estimated $2,200/mo and returns $646/mo a month at a 11.1% 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
- $2,200/mo
- Monthly cash flow
- $646/mo
- Cap rate
- 11.1%
- Cash-on-cash
- 22.1%
- Max offer
- $175,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading