For saleSingle family
$424,900
2347 Heath Ave N
Oakdale MN 55128
4 beds, 3 baths, 2,081 sqft
2347 Heath Ave N is a 4 beds, 3 baths, 2,081 sqft single family home for sale at $424,900 in Oakdale MN 55128. At 20% down it rents for an estimated $3,350/mo and returns $317/mo a month at a 7.6% 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
- $3,350/mo
- Monthly cash flow
- $317/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 4.5%
- Max offer
- $395,500
Offer ≤ $395,500 (7% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading