For saleTownhouse
$375,000
7018 15th St N
Oakdale MN 55128
4 beds, 3.5 baths, 3,020 sqft
7018 15th St N is a 4 beds, 3.5 baths, 3,020 sqft townhouse home for sale at $375,000 in Oakdale MN 55128. At 20% down it rents for an estimated $3,525/mo and returns $643/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
- $3,525/mo
- Monthly cash flow
- $643/mo
- Cap rate
- 8.7%
- Cash-on-cash
- 10.3%
- Max offer
- $375,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading