For saleTownhouse
$275,000
1903 Granite Ave N
Oakdale MN 55128
2 beds, 2 baths, 1,204 sqft
1903 Granite Ave N is a 2 beds, 2 baths, 1,204 sqft townhouse home for sale at $275,000 in Oakdale MN 55128. At 20% down it rents for an estimated $1,450/mo and returns -$702/mo a month at a 3.6% 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
- $1,450/mo
- Monthly cash flow
- -$702/mo
- Cap rate
- 3.6%
- Cash-on-cash
- -15.3%
- Max offer
- $142,500
Offer ≤ $142,500 (48% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading