For saleTownhouse
$250,000
15665 24th Ave N Unit A
Plymouth MN 55447
2 beds, 2 baths, 1,355 sqft
15665 24th Ave N Unit A is a 2 beds, 2 baths, 1,355 sqft townhouse home for sale at $250,000 in Plymouth MN 55447. At 20% down it rents for an estimated $1,925/mo and returns -$182/mo a month at a 5.8% 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
- $1,925/mo
- Monthly cash flow
- -$182/mo
- Cap rate
- 5.8%
- Cash-on-cash
- -4.4%
- Max offer
- $186,000
Offer ≤ $186,000 (26% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading