For saleSingle family
$350,000
15233 Urbank St NE
Ham Lake MN 55304
4 beds, 1 bath, 2,119 sqft
15233 Urbank St NE is a 4 beds, 1 bath, 2,119 sqft single family home for sale at $350,000 in Ham Lake MN 55304. At 20% down it rents for an estimated $2,675/mo and returns $176/mo a month at a 7.3% 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
- $2,675/mo
- Monthly cash flow
- $176/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 3.0%
- Max offer
- $315,500
Offer ≤ $315,500 (10% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading