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 $2,000/mo and returns $180/mo a month at a 7.5% 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
- $2,000/mo
- Monthly cash flow
- $180/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 4.8%
- Max offer
- $209,500
Offer ≤ $209,500 (7% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.