For saleSingle family
$419,900
7595 22nd Street Ct N
Oakdale MN 55128
4 beds, 3 baths, 2,300 sqft
7595 22nd Street Ct N is a 4 beds, 3 baths, 2,300 sqft single family home for sale at $419,900 in Oakdale MN 55128. At 20% down it rents for an estimated $3,200/mo and returns $202/mo a month at a 7.2% 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
- $3,200/mo
- Monthly cash flow
- $202/mo
- Cap rate
- 7.2%
- Cash-on-cash
- 2.9%
- Max offer
- $377,500
Offer ≤ $377,500 (10% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading