For saleSingle family
$609,400
14490 42nd Ave N
Plymouth MN 55446
4 beds, 4 baths, 3,858 sqft
14490 42nd Ave N is a 4 beds, 4 baths, 3,858 sqft single family home for sale at $609,400 in Plymouth MN 55446. At 20% down it rents for an estimated $3,000/mo and returns -$1,350/mo a month at a 4.0% 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
- $3,000/mo
- Monthly cash flow
- -$1,350/mo
- Cap rate
- 4.0%
- Cash-on-cash
- -13.3%
- Max offer
- $355,500
Offer ≤ $355,500 (42% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading