For saleSingle family
$3,995,000
4780 140th Ln NE
Ham Lake MN 55304
5 beds, 7 baths, 8,396 sqft
4780 140th Ln NE is a 5 beds, 7 baths, 8,396 sqft single family home for sale at $3,995,000 in Ham Lake MN 55304. At 20% down it rents for an estimated $4,200/mo and returns -$24,319/mo a month at a -0.6% 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
- $4,200/mo
- Monthly cash flow
- -$24,319/mo
- Cap rate
- -0.6%
- Cash-on-cash
- -36.5%
- Max offer
- $509,000
Offer ≤ $509,000 (87% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading