For saleTownhouse
$299,900
1072 Henslow Ave N
Oakdale MN 55128
3 beds, 2.5 baths, 1,532 sqft
1072 Henslow Ave N is a 3 beds, 2.5 baths, 1,532 sqft townhouse home for sale at $299,900 in Oakdale MN 55128. At 20% down it rents for an estimated $3,150/mo and returns $824/mo a month at a 9.8% 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
- $3,150/mo
- Monthly cash flow
- $824/mo
- Cap rate
- 9.8%
- Cash-on-cash
- 16.5%
- Max offer
- $299,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.