For saleSingle family
$339,900
37546 Greenway Ave
North Branch MN 55056
2 beds, 1 bath, 1,243 sqft
37546 Greenway Ave is a 2 beds, 1 bath, 1,243 sqft single family home for sale at $339,900 in North Branch MN 55056. At 20% down it rents for an estimated $1,650/mo and returns -$776/mo a month at a 3.9% 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
- $1,650/mo
- Monthly cash flow
- -$776/mo
- Cap rate
- 3.9%
- Cash-on-cash
- -13.7%
- Max offer
- $195,500
Offer ≤ $195,500 (42% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading