For saleTownhouse
$200,000
7026 19th St N Apt 12
Oakdale MN 55128
2 beds, 1 bath, 1,012 sqft
7026 19th St N Apt 12 is a 2 beds, 1 bath, 1,012 sqft townhouse home for sale at $200,000 in Oakdale MN 55128. At 20% down it rents for an estimated $1,925/mo and returns $239/mo a month at a 8.1% 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
- $1,925/mo
- Monthly cash flow
- $239/mo
- Cap rate
- 8.1%
- Cash-on-cash
- 7.2%
- Max offer
- $196,500
Offer ≤ $196,500 (2% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading