For saleSingle family
$1,025,000
2480 154th Ln NE
Ham Lake MN 55304
4 beds, 2.5 baths, 3,782 sqft
2480 154th Ln NE is a 4 beds, 2.5 baths, 3,782 sqft single family home for sale at $1,025,000 in Ham Lake MN 55304. At 20% down it rents for an estimated $2,675/mo and returns -$4,642/mo a month at a 1.2% 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
- $2,675/mo
- Monthly cash flow
- -$4,642/mo
- Cap rate
- 1.2%
- Cash-on-cash
- -27.2%
- Max offer
- $320,000
Offer ≤ $320,000 (69% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading