For saleSingle family
$745,000
12800 50th Ave N
Plymouth MN 55442
4 beds, 4 baths, 4,101 sqft
12800 50th Ave N is a 4 beds, 4 baths, 4,101 sqft single family home for sale at $745,000 in Plymouth MN 55442. At 20% down it rents for an estimated $2,900/mo and returns -$2,418/mo a month at a 2.8% 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
- $2,900/mo
- Monthly cash flow
- -$2,418/mo
- Cap rate
- 2.8%
- Cash-on-cash
- -19.5%
- Max offer
- $344,500
Offer ≤ $344,500 (54% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading