For saleTownhouse
$335,990
7479 E Ramsey Pkwy NW
Ramsey MN 55303
3 beds, 2.5 baths, 1,898 sqft
7479 E Ramsey Pkwy NW is a 3 beds, 2.5 baths, 1,898 sqft townhouse home for sale at $335,990 in Ramsey MN 55303. At 20% down it rents for an estimated $2,400/mo and returns -$116/mo a month at a 6.3% 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
- $2,400/mo
- Monthly cash flow
- -$116/mo
- Cap rate
- 6.3%
- Cash-on-cash
- -2.1%
- Max offer
- $266,000
Offer ≤ $266,000 (21% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading