For saleTownhouse
$225,000
4920 Grenwich Trl N
Oakdale MN 55128
3 beds, 1.5 baths, 1,500 sqft
4920 Grenwich Trl N is a 3 beds, 1.5 baths, 1,500 sqft townhouse home for sale at $225,000 in Oakdale MN 55128. At 20% down it rents for an estimated $2,225/mo and returns $377/mo a month at a 8.7% 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
- $2,225/mo
- Monthly cash flow
- $377/mo
- Cap rate
- 8.7%
- Cash-on-cash
- 10.1%
- Max offer
- $225,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading