For saleTownhouse
$359,900
7782 Bunker Lake Blvd NW
Ramsey MN 55303
4 beds, 2.5 baths, 1,930 sqft
7782 Bunker Lake Blvd NW is a 4 beds, 2.5 baths, 1,930 sqft townhouse home for sale at $359,900 in Ramsey MN 55303. At 20% down it rents for an estimated $2,800/mo and returns $269/mo a month at a 7.4% 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
- $2,800/mo
- Monthly cash flow
- $269/mo
- Cap rate
- 7.4%
- Cash-on-cash
- 4.5%
- Max offer
- $333,000
Offer ≤ $333,000 (7% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.