For saleTownhouse
$342,900
39743 Fallbrook Ave
North Branch MN 55056
3 beds, 2.5 baths, 1,496 sqft
39743 Fallbrook Ave is a 3 beds, 2.5 baths, 1,496 sqft townhouse home for sale at $342,900 in North Branch MN 55056. At 20% down it rents for an estimated $1,850/mo and returns -$566/mo a month at a 4.7% 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
- -$566/mo
- Cap rate
- 4.7%
- Cash-on-cash
- -9.9%
- Max offer
- $216,000
Offer ≤ $216,000 (37% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading