For saleTownhouse
$199,900
15665 24th Ave N Unit F
Plymouth MN 55447
2 beds, 1.5 baths, 1,255 sqft
15665 24th Ave N Unit F is a 2 beds, 1.5 baths, 1,255 sqft townhouse home for sale at $199,900 in Plymouth MN 55447. At 20% down it rents for an estimated $1,925/mo and returns $153/mo a month at a 7.6% 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
- $1,925/mo
- Monthly cash flow
- $153/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 4.6%
- Max offer
- $185,500
Offer ≤ $185,500 (7% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading