For saleSingle family
$539,900
17013 Traprock St NW
Ramsey MN 55303
5 beds, 3.5 baths, 2,697 sqft
17013 Traprock St NW is a 5 beds, 3.5 baths, 2,697 sqft single family home for sale at $539,900 in Ramsey MN 55303. At 20% down it rents for an estimated $2,975/mo and returns -$879/mo a month at a 4.7% 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
- $2,975/mo
- Monthly cash flow
- -$879/mo
- Cap rate
- 4.7%
- Cash-on-cash
- -9.8%
- Max offer
- $352,000
Offer ≤ $352,000 (35% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading