For saleTownhouse
$270,000
13907 Jasper St NW
Ramsey MN 55303
4 beds, 3.5 baths, 1,927 sqft
13907 Jasper St NW is a 4 beds, 3.5 baths, 1,927 sqft townhouse home for sale at $270,000 in Ramsey MN 55303. At 20% down it rents for an estimated $2,650/mo and returns $556/mo a month at a 9.1% 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
- $2,650/mo
- Monthly cash flow
- $556/mo
- Cap rate
- 9.1%
- Cash-on-cash
- 12.4%
- Max offer
- $270,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading