For saleSingle family
$199,900
1064 Oakdale Ave
West Saint Paul MN 55118
3 beds, 1 bath, 1,095 sqft
1064 Oakdale Ave is a 3 beds, 1 bath, 1,095 sqft single family home for sale at $199,900 in West Saint Paul MN 55118. At 20% down it rents for an estimated $1,900/mo and returns $498/mo a month at a 9.5% 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
- $1,900/mo
- Monthly cash flow
- $498/mo
- Cap rate
- 9.5%
- Cash-on-cash
- 14.9%
- Max offer
- $199,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.