For saleSingle family
$425,000
1760 Garland Ln N
Plymouth MN 55447
4 beds, 2 baths, 1,893 sqft
1760 Garland Ln N is a 4 beds, 2 baths, 1,893 sqft single family home for sale at $425,000 in Plymouth MN 55447. At 20% down it rents for an estimated $3,425/mo and returns $391/mo a month at a 7.8% 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
- $3,425/mo
- Monthly cash flow
- $391/mo
- Cap rate
- 7.8%
- Cash-on-cash
- 5.5%
- Max offer
- $404,000
Offer ≤ $404,000 (5% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading