For saleTownhouse
$249,900
3956 Goodwin Ave N
Oakdale MN 55128
3 beds, 2 baths, 1,560 sqft
3956 Goodwin Ave N is a 3 beds, 2 baths, 1,560 sqft townhouse home for sale at $249,900 in Oakdale MN 55128. At 20% down it rents for an estimated $2,450/mo and returns $526/mo a month at a 9.2% 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
- $2,450/mo
- Monthly cash flow
- $526/mo
- Cap rate
- 9.2%
- Cash-on-cash
- 12.6%
- Max offer
- $249,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading