For saleSingle family
$375,000
6937 Stillwater Blvd N
Oakdale MN 55128
4 beds, 2 baths, 1,930 sqft
6937 Stillwater Blvd N is a 4 beds, 2 baths, 1,930 sqft single family home for sale at $375,000 in Oakdale MN 55128. At 20% down it rents for an estimated $2,700/mo and returns $70/mo a month at a 6.7% 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
- $2,700/mo
- Monthly cash flow
- $70/mo
- Cap rate
- 6.7%
- Cash-on-cash
- 1.1%
- Max offer
- $323,500
Offer ≤ $323,500 (14% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.