For saleSingle family
$270,000
39258 Harder Pkwy
North Branch MN 55056
5 beds, 2 baths, 2,442 sqft
39258 Harder Pkwy is a 5 beds, 2 baths, 2,442 sqft single family home for sale at $270,000 in North Branch MN 55056. At 20% down it rents for an estimated $2,250/mo and returns $323/mo a month at a 8.1% 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
- $2,250/mo
- Monthly cash flow
- $323/mo
- Cap rate
- 8.1%
- Cash-on-cash
- 7.2%
- Max offer
- $265,500
Offer ≤ $265,500 (2% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading