For saleSingle family
$409,900
4693 382nd Dr
North Branch MN 55056
4 beds, 3 baths, 2,292 sqft
4693 382nd Dr is a 4 beds, 3 baths, 2,292 sqft single family home for sale at $409,900 in North Branch MN 55056. At 20% down it rents for an estimated $2,050/mo and returns -$876/mo a month at a 4.1% 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
- $2,050/mo
- Monthly cash flow
- -$876/mo
- Cap rate
- 4.1%
- Cash-on-cash
- -12.8%
- Max offer
- $243,000
Offer ≤ $243,000 (41% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading