For saleSingle family
$609,540
4983 Jamocha Ave NE
Saint Michael MN 55376
5 beds, 3 baths, 3,078 sqft
4983 Jamocha Ave NE is a 5 beds, 3 baths, 3,078 sqft single family home for sale at $609,540 in Saint Michael MN 55376. At 20% down it rents for an estimated $2,850/mo and returns -$1,501/mo a month at a 3.7% 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
- $2,850/mo
- Monthly cash flow
- -$1,501/mo
- Cap rate
- 3.7%
- Cash-on-cash
- -14.8%
- Max offer
- $338,000
Offer ≤ $338,000 (45% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading