For saleTownhouse
$285,900
5328 397th St
North Branch MN 55056
2 beds, 1 bath, 952 sqft
5328 397th St is a 2 beds, 1 bath, 952 sqft townhouse home for sale at $285,900 in North Branch MN 55056. At 20% down it rents for an estimated $1,650/mo and returns -$385/mo a month at a 5.1% 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
- $1,650/mo
- Monthly cash flow
- -$385/mo
- Cap rate
- 5.1%
- Cash-on-cash
- -8.1%
- Max offer
- $190,500
Offer ≤ $190,500 (33% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading