For saleSingle family
$420,000
2635 Hydram Ave N
Oakdale MN 55128
5 beds, 2 baths, 1,884 sqft
2635 Hydram Ave N is a 5 beds, 2 baths, 1,884 sqft single family home for sale at $420,000 in Oakdale MN 55128. At 20% down it rents for an estimated $3,900/mo and returns $954/mo a month at a 9.2% 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
- $3,900/mo
- Monthly cash flow
- $954/mo
- Cap rate
- 9.2%
- Cash-on-cash
- 13.6%
- Max offer
- $420,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.