For saleSingle family
$366,900
5517 395th St
North Branch MN 55056
4 beds, 1,749 sqft
5517 395th St is a 4 beds, 1,749 sqft single family home for sale at $366,900 in North Branch MN 55056. At 20% down it rents for an estimated $2,050/mo and returns -$569/mo a month at a 4.8% 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
- $2,050/mo
- Monthly cash flow
- -$569/mo
- Cap rate
- 4.8%
- Cash-on-cash
- -9.3%
- Max offer
- $242,500
Offer ≤ $242,500 (34% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading