For saleSingle family
$899,900
8100 142nd Ave NW
Ramsey MN 55303
4 beds, 4 baths, 3,836 sqft
8100 142nd Ave NW is a 4 beds, 4 baths, 3,836 sqft single family home for sale at $899,900 in Ramsey MN 55303. At 20% down it rents for an estimated $3,000/mo and returns -$3,424/mo a month at a 2.1% 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
- $3,000/mo
- Monthly cash flow
- -$3,424/mo
- Cap rate
- 2.1%
- Cash-on-cash
- -22.8%
- Max offer
- $357,500
Offer ≤ $357,500 (60% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading