For saleSingle family
$725,000
14235 Isanti St NE
Ham Lake MN 55304
4 beds, 2.5 baths, 3,748 sqft
14235 Isanti St NE is a 4 beds, 2.5 baths, 3,748 sqft single family home for sale at $725,000 in Ham Lake MN 55304. At 20% down it rents for an estimated $2,450/mo and returns -$2,726/mo a month at a 2.2% 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
- $2,450/mo
- Monthly cash flow
- -$2,726/mo
- Cap rate
- 2.2%
- Cash-on-cash
- -22.6%
- Max offer
- $292,000
Offer ≤ $292,000 (60% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading