For saleSingle family
$540,000
14017 53rd Ave N
Plymouth MN 55446
4 beds, 4 baths, 2,729 sqft
14017 53rd Ave N is a 4 beds, 4 baths, 2,729 sqft single family home for sale at $540,000 in Plymouth MN 55446. At 20% down it rents for an estimated $3,000/mo and returns -$855/mo a month at a 4.8% 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
- $3,000/mo
- Monthly cash flow
- -$855/mo
- Cap rate
- 4.8%
- Cash-on-cash
- -9.5%
- Max offer
- $355,000
Offer ≤ $355,000 (34% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading