For saleTownhouse
$230,000
4819 Grenwich Way N
Oakdale MN 55128
3 beds, 2 baths, 1,552 sqft
4819 Grenwich Way N is a 3 beds, 2 baths, 1,552 sqft townhouse home for sale at $230,000 in Oakdale MN 55128. At 20% down it rents for an estimated $2,225/mo and returns $366/mo a month at a 8.6% 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
- $2,225/mo
- Monthly cash flow
- $366/mo
- Cap rate
- 8.6%
- Cash-on-cash
- 9.5%
- Max offer
- $230,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading