For saleSingle family
$525,000
7604 38th St N
Oakdale MN 55128
3 beds, 3 baths, 2,687 sqft
7604 38th St N is a 3 beds, 3 baths, 2,687 sqft single family home for sale at $525,000 in Oakdale MN 55128. At 20% down it rents for an estimated $2,500/mo and returns -$1,248/mo a month at a 3.8% 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
- $2,500/mo
- Monthly cash flow
- -$1,248/mo
- Cap rate
- 3.8%
- Cash-on-cash
- -14.3%
- Max offer
- $296,500
Offer ≤ $296,500 (44% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading