For saleTownhouse
$386,985
4042 Hayward Ave N
Oakdale MN 55128
3 beds, 3 baths, 1,714 sqft
4042 Hayward Ave N is a 3 beds, 3 baths, 1,714 sqft townhouse home for sale at $386,985 in Oakdale MN 55128. At 20% down it rents for an estimated $2,450/mo and returns -$471/mo a month at a 5.2% 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
- -$471/mo
- Cap rate
- 5.2%
- Cash-on-cash
- -7.3%
- Max offer
- $264,500
Offer ≤ $264,500 (32% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading