For saleSingle family
$423,990
16797 Ebony Street NW
Ramsey MN 55303
4 beds, 2,280 sqft
16797 Ebony Street NW is a 4 beds, 2,280 sqft single family home for sale at $423,990 in Ramsey MN 55303. At 20% down it rents for an estimated $3,450/mo and returns $423/mo a month at a 7.9% 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
- $3,450/mo
- Monthly cash flow
- $423/mo
- Cap rate
- 7.9%
- Cash-on-cash
- 6.0%
- Max offer
- $407,000
Offer ≤ $407,000 (4% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading