For saleSingle family
$1,099,000
5310 Black Oaks Ln N
Plymouth MN 55446
5 beds, 5 baths, 5,110 sqft
5310 Black Oaks Ln N is a 5 beds, 5 baths, 5,110 sqft single family home for sale at $1,099,000 in Plymouth MN 55446. At 20% down it rents for an estimated $2,975/mo and returns -$4,870/mo a month at a 1.3% 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
- $2,975/mo
- Monthly cash flow
- -$4,870/mo
- Cap rate
- 1.3%
- Cash-on-cash
- -26.6%
- Max offer
- $355,500
Offer ≤ $355,500 (68% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading