For saleTownhouse
$344,900
13917 Kamacite Ter NW
Ramsey MN 55303
3 beds, 3 baths, 1,496 sqft
13917 Kamacite Ter NW is a 3 beds, 3 baths, 1,496 sqft townhouse home for sale at $344,900 in Ramsey MN 55303. At 20% down it rents for an estimated $2,200/mo and returns -$394/mo a month at a 5.3% 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
- -$394/mo
- Cap rate
- 5.3%
- Cash-on-cash
- -6.9%
- Max offer
- $239,000
Offer ≤ $239,000 (31% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading