For saleSingle family
$448,500
17625 13th Ave N
Plymouth MN 55447
4 beds, 2.5 baths, 2,077 sqft
17625 13th Ave N is a 4 beds, 2.5 baths, 2,077 sqft single family home for sale at $448,500 in Plymouth MN 55447. At 20% down it rents for an estimated $3,575/mo and returns $373/mo a month at a 7.7% 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
- $3,575/mo
- Monthly cash flow
- $373/mo
- Cap rate
- 7.7%
- Cash-on-cash
- 5.0%
- Max offer
- $422,000
Offer ≤ $422,000 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading