For saleSingle family
$594,900
14927 Harpers St NE
Ham Lake MN 55304
5 beds, 4 baths, 3,250 sqft
14927 Harpers St NE is a 5 beds, 4 baths, 3,250 sqft single family home for sale at $594,900 in Ham Lake MN 55304. At 20% down it rents for an estimated $3,225/mo and returns -$1,022/mo a month at a 4.6% 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
- $3,225/mo
- Monthly cash flow
- -$1,022/mo
- Cap rate
- 4.6%
- Cash-on-cash
- -10.3%
- Max offer
- $382,000
Offer ≤ $382,000 (36% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading