For saleSingle family
$612,930
4985 Jamocha Ave NE
Saint Michael MN 55376
4 beds, 4 baths, 3,328 sqft
4985 Jamocha Ave NE is a 4 beds, 4 baths, 3,328 sqft single family home for sale at $612,930 in Saint Michael MN 55376. At 20% down it rents for an estimated $2,575/mo and returns -$1,801/mo a month at a 3.1% 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
- $2,575/mo
- Monthly cash flow
- -$1,801/mo
- Cap rate
- 3.1%
- Cash-on-cash
- -17.6%
- Max offer
- $305,500
Offer ≤ $305,500 (50% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading