For saleTownhouse
$219,900
410 Hickory Ln N
Oakdale MN 55128
2 beds, 1.5 baths, 1,208 sqft
410 Hickory Ln N is a 2 beds, 1.5 baths, 1,208 sqft townhouse home for sale at $219,900 in Oakdale MN 55128. At 20% down it rents for an estimated $2,000/mo and returns $197/mo a month at a 7.6% 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
- $2,000/mo
- Monthly cash flow
- $197/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 5.4%
- Max offer
- $207,500
Offer ≤ $207,500 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.