For saleTownhouse
$300,000
1031 Yuma Ln N
Plymouth MN 55447
2 beds, 1 bath, 980 sqft
1031 Yuma Ln N is a 2 beds, 1 bath, 980 sqft townhouse home for sale at $300,000 in Plymouth MN 55447. At 20% down it rents for an estimated $1,850/mo and returns -$627/mo a month at a 4.2% 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
- $1,850/mo
- Monthly cash flow
- -$627/mo
- Cap rate
- 4.2%
- Cash-on-cash
- -12.5%
- Max offer
- $172,500
Offer ≤ $172,500 (43% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading