For saleSingle family
$949,900
13733 Terrace Rd NE
Ham Lake MN 55304
5 beds, 5 baths, 4,704 sqft
13733 Terrace Rd NE is a 5 beds, 5 baths, 4,704 sqft single family home for sale at $949,900 in Ham Lake MN 55304. At 20% down it rents for an estimated $2,975/mo and returns -$3,806/mo a month at a 1.9% 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
- -$3,806/mo
- Cap rate
- 1.9%
- Cash-on-cash
- -24.0%
- Max offer
- $355,000
Offer ≤ $355,000 (63% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading