For saleSingle family
$459,900
2610 Hydram Ave N
Oakdale MN 55128
4 beds, 3 baths, 2,662 sqft
2610 Hydram Ave N is a 4 beds, 3 baths, 2,662 sqft single family home for sale at $459,900 in Oakdale MN 55128. At 20% down it rents for an estimated $3,525/mo and returns $299/mo a month at a 7.3% 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
- $299/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 3.9%
- Max offer
- $422,000
Offer ≤ $422,000 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.