For saleSingle family
$543,680
7985 Upper 41st St N
Oakdale MN 55128
4 beds, 3 baths, 2,185 sqft
7985 Upper 41st St N is a 4 beds, 3 baths, 2,185 sqft single family home for sale at $543,680 in Oakdale MN 55128. At 20% down it rents for an estimated $2,975/mo and returns -$906/mo a month at a 4.7% 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
- $2,975/mo
- Monthly cash flow
- -$906/mo
- Cap rate
- 4.7%
- Cash-on-cash
- -10.0%
- Max offer
- $352,000
Offer ≤ $352,000 (35% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading