For saleSingle family
$1,425,000
15241 Oneida St NW
Ramsey MN 55303
6 beds, 5 baths, 6,974 sqft
15241 Oneida St NW is a 6 beds, 5 baths, 6,974 sqft single family home for sale at $1,425,000 in Ramsey MN 55303. At 20% down it rents for an estimated $3,100/mo and returns -$7,073/mo a month at a 0.7% 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
- $3,100/mo
- Monthly cash flow
- -$7,073/mo
- Cap rate
- 0.7%
- Cash-on-cash
- -29.8%
- Max offer
- $372,500
Offer ≤ $372,500 (74% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading