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 $1,675/mo and returns $248/mo a month at a 8.2% 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
- $1,675/mo
- Monthly cash flow
- $248/mo
- Cap rate
- 8.2%
- Cash-on-cash
- 7.4%
- Max offer
- $197,500
Offer ≤ $197,500 (1% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading