For saleSingle family
$409,900
13921 Kamacite Terrace NW
Ramsey MN 55303
3 beds, 1,496 sqft
13921 Kamacite Terrace NW is a 3 beds, 1,496 sqft single family home for sale at $409,900 in Ramsey MN 55303. At 20% down it rents for an estimated $2,375/mo and returns -$551/mo a month at a 5.1% 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
- $2,375/mo
- Monthly cash flow
- -$551/mo
- Cap rate
- 5.1%
- Cash-on-cash
- -8.1%
- Max offer
- $281,000
Offer ≤ $281,000 (31% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading