For saleTownhouse
$375,000
1880 Black Oaks Ln N
Plymouth MN 55447
4 beds, 2 baths, 1,660 sqft
1880 Black Oaks Ln N is a 4 beds, 2 baths, 1,660 sqft townhouse home for sale at $375,000 in Plymouth MN 55447. At 20% down it rents for an estimated $2,850/mo and returns -$28/mo a month at a 6.6% 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
- $2,850/mo
- Monthly cash flow
- -$28/mo
- Cap rate
- 6.6%
- Cash-on-cash
- -0.5%
- Max offer
- $309,500
Offer ≤ $309,500 (17% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading