For saleSingle family
$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 single family home for sale at $175,000 in Oakdale MN 55128. At 20% down it rents for an estimated $1,875/mo and returns $648/mo a month at a 11.0% 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
- $1,875/mo
- Monthly cash flow
- $648/mo
- Cap rate
- 11.0%
- Cash-on-cash
- 22.2%
- Max offer
- $175,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.