For saleSingle family
$309,000
5485 Bunker Lake Blvd NW
Ramsey MN 55303
3 beds, 2 baths, 1,200 sqft
5485 Bunker Lake Blvd NW is a 3 beds, 2 baths, 1,200 sqft single family home for sale at $309,000 in Ramsey MN 55303. At 20% down it rents for an estimated $2,225/mo and returns $58/mo a month at a 6.7% 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
- $2,225/mo
- Monthly cash flow
- $58/mo
- Cap rate
- 6.7%
- Cash-on-cash
- 1.1%
- Max offer
- $266,500
Offer ≤ $266,500 (14% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.