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 $2,450/mo and returns $367/mo a month at a 8.4% 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
- $2,450/mo
- Monthly cash flow
- $367/mo
- Cap rate
- 8.4%
- Cash-on-cash
- 8.5%
- Max offer
- $257,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading