For saleSingle family
$274,900
1699 Oakwood Dr
Shoreview MN 55126
4 beds, 2 baths, 1,792 sqft
1699 Oakwood Dr is a 4 beds, 2 baths, 1,792 sqft single family home for sale at $274,900 in Shoreview MN 55126. At 20% down it rents for an estimated $2,675/mo and returns $713/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
- $2,675/mo
- Monthly cash flow
- $713/mo
- Cap rate
- 9.8%
- Cash-on-cash
- 15.6%
- Max offer
- $274,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading