For saleTownhouse
$257,900
3571 Granada Pl N
Oakdale MN 55128
3 beds, 2 baths, 1,822 sqft
3571 Granada Pl N is a 3 beds, 2 baths, 1,822 sqft townhouse home for sale at $257,900 in Oakdale MN 55128. At 20% down it rents for an estimated $2,100/mo and returns $49/mo a month at a 6.7% 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
- $2,100/mo
- Monthly cash flow
- $49/mo
- Cap rate
- 6.7%
- Cash-on-cash
- 1.1%
- Max offer
- $220,500
Offer ≤ $220,500 (15% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.