For saleSingle family
$375,000
2643 Guthrie Ave N
Oakdale MN 55128
4 beds, 2 baths, 1,620 sqft
2643 Guthrie Ave N is a 4 beds, 2 baths, 1,620 sqft single family home for sale at $375,000 in Oakdale MN 55128. At 20% down it rents for an estimated $2,975/mo and returns $298/mo a month at a 7.6% 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
- $2,975/mo
- Monthly cash flow
- $298/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 4.8%
- Max offer
- $351,000
Offer ≤ $351,000 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading