For saleTownhouse
$199,622
1467 Goodwin Ave N
Oakdale MN 55128
2 beds, 1.5 baths, 1,222 sqft
1467 Goodwin Ave N is a 2 beds, 1.5 baths, 1,222 sqft townhouse home for sale at $199,622 in Oakdale MN 55128. At 20% down it rents for an estimated $1,875/mo and returns $216/mo a month at a 7.8% 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
- $1,875/mo
- Monthly cash flow
- $216/mo
- Cap rate
- 7.8%
- Cash-on-cash
- 6.5%
- Max offer
- $193,000
Offer ≤ $193,000 (3% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.