For saleTownhouse
$269,900
7289 E Ramsey Pkwy NW
Ramsey MN 55303
3 beds, 3 baths, 1,732 sqft
7289 E Ramsey Pkwy NW is a 3 beds, 3 baths, 1,732 sqft townhouse home for sale at $269,900 in Ramsey MN 55303. At 20% down it rents for an estimated $2,225/mo and returns -$28/mo a month at a 6.5% 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
- $2,225/mo
- Monthly cash flow
- -$28/mo
- Cap rate
- 6.5%
- Cash-on-cash
- -0.6%
- Max offer
- $221,500
Offer ≤ $221,500 (18% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading