For saleTownhouse
$231,900
14756 Peridot St NW
Ramsey MN 55303
2 beds, 2 baths, 1,467 sqft
14756 Peridot St NW is a 2 beds, 2 baths, 1,467 sqft townhouse home for sale at $231,900 in Ramsey MN 55303. At 20% down it rents for an estimated $2,000/mo and returns $61/mo a month at a 7.0% 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
- $2,000/mo
- Monthly cash flow
- $61/mo
- Cap rate
- 7.0%
- Cash-on-cash
- 1.6%
- Max offer
- $201,000
Offer ≤ $201,000 (13% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading