For saleSingle family
$595,900
3513 147th Ave NE
Ham Lake MN 55304
4 beds, 3 baths, 2,828 sqft
3513 147th Ave NE is a 4 beds, 3 baths, 2,828 sqft single family home for sale at $595,900 in Ham Lake MN 55304. At 20% down it rents for an estimated $3,700/mo and returns -$554/mo a month at a 5.6% 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
- $3,700/mo
- Monthly cash flow
- -$554/mo
- Cap rate
- 5.6%
- Cash-on-cash
- -5.6%
- Max offer
- $437,500
Offer ≤ $437,500 (27% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading