For saleSingle family
$519,900
15480 Yakima St NW
Ramsey MN 55303
5 beds, 3 baths, 2,801 sqft
15480 Yakima St NW is a 5 beds, 3 baths, 2,801 sqft single family home for sale at $519,900 in Ramsey MN 55303. At 20% down it rents for an estimated $3,100/mo and returns -$611/mo a month at a 5.3% 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
- $3,100/mo
- Monthly cash flow
- -$611/mo
- Cap rate
- 5.3%
- Cash-on-cash
- -7.1%
- Max offer
- $366,500
Offer ≤ $366,500 (30% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading