For saleCondo
$170,000
4954 Grenwich Trl N
Oakdale MN 55128
2 beds, 1 bath, 768 sqft
4954 Grenwich Trl N is a 2 beds, 1 bath, 768 sqft condo home for sale at $170,000 in Oakdale MN 55128. At 20% down it rents for an estimated $1,850/mo and returns $269/mo a month at a 8.6% 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
- $1,850/mo
- Monthly cash flow
- $269/mo
- Cap rate
- 8.6%
- Cash-on-cash
- 9.5%
- Max offer
- $170,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading