For saleTownhouse
$279,900
14563 Olivine Ter NW
Ramsey MN 55303
3 beds, 1.5 baths, 1,711 sqft
14563 Olivine Ter NW is a 3 beds, 1.5 baths, 1,711 sqft townhouse home for sale at $279,900 in Ramsey MN 55303. At 20% down it rents for an estimated $2,225/mo and returns $100/mo a month at a 6.9% 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
- $100/mo
- Cap rate
- 6.9%
- Cash-on-cash
- 2.1%
- Max offer
- $245,000
Offer ≤ $245,000 (12% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.