For saleSingle family
$335,000
180 Grenadier Ave N
Oakdale MN 55128
5 beds, 2 baths, 1,374 sqft
180 Grenadier Ave N is a 5 beds, 2 baths, 1,374 sqft single family home for sale at $335,000 in Oakdale MN 55128. At 20% down it rents for an estimated $3,475/mo and returns $1,084/mo a month at a 10.5% 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
- $3,475/mo
- Monthly cash flow
- $1,084/mo
- Cap rate
- 10.5%
- Cash-on-cash
- 19.4%
- Max offer
- $335,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading