For saleSingle family
$339,900
14734 Alpaca Ter NW
Ramsey MN 55303
3 beds, 2.5 baths, 1,690 sqft
14734 Alpaca Ter NW is a 3 beds, 2.5 baths, 1,690 sqft single family home for sale at $339,900 in Ramsey MN 55303. At 20% down it rents for an estimated $2,400/mo and returns -$26/mo a month at a 6.6% 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
- -$26/mo
- Cap rate
- 6.6%
- Cash-on-cash
- -0.5%
- Max offer
- $283,500
Offer ≤ $283,500 (17% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading