For saleSingle family
$365,000
3582 Grenadier Pl
Oakdale MN 55128
3 beds, 2 baths, 1,934 sqft
3582 Grenadier Pl is a 3 beds, 2 baths, 1,934 sqft single family home for sale at $365,000 in Oakdale MN 55128. At 20% down it rents for an estimated $2,500/mo and returns -$106/mo a month at a 6.3% 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
- $2,500/mo
- Monthly cash flow
- -$106/mo
- Cap rate
- 6.3%
- Cash-on-cash
- -1.7%
- Max offer
- $295,500
Offer ≤ $295,500 (19% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading