For saleSingle family
$1,749,000
14680 Stutz St NE
Ham Lake MN 55304
5 beds, 5 baths, 4,755 sqft
14680 Stutz St NE is a 5 beds, 5 baths, 4,755 sqft single family home for sale at $1,749,000 in Ham Lake MN 55304. At 20% down it rents for an estimated $3,225/mo and returns -$9,261/mo a month at a 0.3% 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
- $3,225/mo
- Monthly cash flow
- -$9,261/mo
- Cap rate
- 0.3%
- Cash-on-cash
- -31.8%
- Max offer
- $389,500
Offer ≤ $389,500 (78% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading