For saleTownhouse
$342,900
5485 Fall Meadow Trl
North Branch MN 55056
4 beds, 2.5 baths, 2,072 sqft
5485 Fall Meadow Trl is a 4 beds, 2.5 baths, 2,072 sqft townhouse home for sale at $342,900 in North Branch MN 55056. At 20% down it rents for an estimated $2,050/mo and returns -$506/mo a month at a 4.9% 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
- -$506/mo
- Cap rate
- 4.9%
- Cash-on-cash
- -8.8%
- Max offer
- $223,500
Offer ≤ $223,500 (35% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading