For saleSingle family
$379,900
2432 Henslow Ct N
Oakdale MN 55128
4 beds, 2 baths, 1,800 sqft
2432 Henslow Ct N is a 4 beds, 2 baths, 1,800 sqft single family home for sale at $379,900 in Oakdale MN 55128. At 20% down it rents for an estimated $3,125/mo and returns $413/mo a month at a 8.0% 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
- $3,125/mo
- Monthly cash flow
- $413/mo
- Cap rate
- 8.0%
- Cash-on-cash
- 6.5%
- Max offer
- $368,500
Offer ≤ $368,500 (3% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading