For saleSingle family
$395,000
15269 Vicuna St NW
Ramsey MN 55303
4 beds, 3 baths, 2,425 sqft
15269 Vicuna St NW is a 4 beds, 3 baths, 2,425 sqft single family home for sale at $395,000 in Ramsey MN 55303. At 20% down it rents for an estimated $3,000/mo and returns $180/mo a month at a 7.2% 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
- $3,000/mo
- Monthly cash flow
- $180/mo
- Cap rate
- 7.2%
- Cash-on-cash
- 2.7%
- Max offer
- $354,000
Offer ≤ $354,000 (10% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading