For saleSingle family
$560,000
435 147th Ln NE
Ham Lake MN 55304
5 beds, 3 baths, 2,726 sqft
435 147th Ln NE is a 5 beds, 3 baths, 2,726 sqft single family home for sale at $560,000 in Ham Lake MN 55304. At 20% down it rents for an estimated $2,975/mo and returns -$1,023/mo a month at a 4.5% 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
- $2,975/mo
- Monthly cash flow
- -$1,023/mo
- Cap rate
- 4.5%
- Cash-on-cash
- -11.0%
- Max offer
- $352,500
Offer ≤ $352,500 (37% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading