For saleSingle family
$349,900
4040 Nathan Ln N
Plymouth MN 55441
4 beds, 2 baths, 1,967 sqft
4040 Nathan Ln N is a 4 beds, 2 baths, 1,967 sqft single family home for sale at $349,900 in Plymouth MN 55441. At 20% down it rents for an estimated $2,800/mo and returns $346/mo a month at a 7.7% 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
- $2,800/mo
- Monthly cash flow
- $346/mo
- Cap rate
- 7.7%
- Cash-on-cash
- 5.9%
- Max offer
- $335,000
Offer ≤ $335,000 (4% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.