For saleSingle family
$180,000
7711 172nd Ln NW
Ramsey MN 55303
3 beds, 2 baths, 1,904 sqft
7711 172nd Ln NW is a 3 beds, 2 baths, 1,904 sqft single family home for sale at $180,000 in Ramsey MN 55303. At 20% down it rents for an estimated $2,200/mo and returns $915/mo a month at a 12.8% 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
- $2,200/mo
- Monthly cash flow
- $915/mo
- Cap rate
- 12.8%
- Cash-on-cash
- 30.5%
- Max offer
- $180,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading