For saleSingle family
$2,395,000
4933 149th Ave NE
Ham Lake MN 55304
5 beds, 5 baths, 5,132 sqft
4933 149th Ave NE is a 5 beds, 5 baths, 5,132 sqft single family home for sale at $2,395,000 in Ham Lake MN 55304. At 20% down it rents for an estimated $3,725/mo and returns -$13,372/mo a month at a -0.0% 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
- $3,725/mo
- Monthly cash flow
- -$13,372/mo
- Cap rate
- -0.0%
- Cash-on-cash
- -33.5%
- Max offer
- $451,500
Offer ≤ $451,500 (81% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading