For saleTownhouse
$214,900
6357 15th St N
Oakdale MN 55128
2 beds, 1.5 baths, 1,128 sqft
6357 15th St N is a 2 beds, 1.5 baths, 1,128 sqft townhouse home for sale at $214,900 in Oakdale MN 55128. At 20% down it rents for an estimated $1,450/mo and returns -$336/mo a month at a 4.8% 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
- $1,450/mo
- Monthly cash flow
- -$336/mo
- Cap rate
- 4.8%
- Cash-on-cash
- -9.4%
- Max offer
- $137,500
Offer ≤ $137,500 (36% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading