For saleSingle family
$395,900
4926 Shady Ln
North Branch MN 55056
3 beds, 2 baths, 1,138 sqft
4926 Shady Ln is a 3 beds, 2 baths, 1,138 sqft single family home for sale at $395,900 in North Branch MN 55056. At 20% down it rents for an estimated $1,850/mo and returns -$976/mo a month at a 3.7% 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
- $1,850/mo
- Monthly cash flow
- -$976/mo
- Cap rate
- 3.7%
- Cash-on-cash
- -14.8%
- Max offer
- $219,500
Offer ≤ $219,500 (45% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading