For saleTownhouse
$354,900
7528 38th St N
Oakdale MN 55128
3 beds, 3 baths, 1,994 sqft
7528 38th St N is a 3 beds, 3 baths, 1,994 sqft townhouse home for sale at $354,900 in Oakdale MN 55128. At 20% down it rents for an estimated $2,450/mo and returns -$247/mo a month at a 5.8% 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
- $2,450/mo
- Monthly cash flow
- -$247/mo
- Cap rate
- 5.8%
- Cash-on-cash
- -4.2%
- Max offer
- $265,500
Offer ≤ $265,500 (25% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading