For saleSingle family
$3,195,000
4771 140th Ln NE
Ham Lake MN 55304
5 beds, 6 baths, 7,482 sqft
4771 140th Ln NE is a 5 beds, 6 baths, 7,482 sqft single family home for sale at $3,195,000 in Ham Lake MN 55304. At 20% down it rents for an estimated $4,200/mo and returns -$18,608/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
- $4,200/mo
- Monthly cash flow
- -$18,608/mo
- Cap rate
- -0.3%
- Cash-on-cash
- -34.9%
- Max offer
- $509,000
Offer ≤ $509,000 (84% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading