For saleSingle family
$412,000
7685 Upper 45th St N
Oakdale MN 55128
4 beds, 2 baths, 1,816 sqft
7685 Upper 45th St N is a 4 beds, 2 baths, 1,816 sqft single family home for sale at $412,000 in Oakdale MN 55128. At 20% down it rents for an estimated $3,000/mo and returns $110/mo a month at a 6.8% 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
- $3,000/mo
- Monthly cash flow
- $110/mo
- Cap rate
- 6.8%
- Cash-on-cash
- 1.6%
- Max offer
- $359,500
Offer ≤ $359,500 (13% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.