For saleSingle family
$489,900
7473 170th Ave NW
Ramsey MN 55303
3 beds, 2 baths, 1,672 sqft
7473 170th Ave NW is a 3 beds, 2 baths, 1,672 sqft single family home for sale at $489,900 in Ramsey MN 55303. At 20% down it rents for an estimated $2,200/mo and returns -$1,297/mo a month at a 3.5% 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
- $2,200/mo
- Monthly cash flow
- -$1,297/mo
- Cap rate
- 3.5%
- Cash-on-cash
- -15.9%
- Max offer
- $261,000
Offer ≤ $261,000 (47% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading