For saleCondo
$225,000
14000 44th Pl N Apt 2
Plymouth MN 55446
2 beds, 1 bath, 1,050 sqft
14000 44th Pl N Apt 2 is a 2 beds, 1 bath, 1,050 sqft condo home for sale at $225,000 in Plymouth MN 55446. At 20% down it rents for an estimated $2,100/mo and returns $58/mo a month at a 6.8% 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
- $2,100/mo
- Monthly cash flow
- $58/mo
- Cap rate
- 6.8%
- Cash-on-cash
- 1.5%
- Max offer
- $194,000
Offer ≤ $194,000 (14% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.