For saleSingle family
$229,900
3560 E Medicine Lake Blvd
Plymouth MN 55441
3 beds, 2 baths, 2,098 sqft
3560 E Medicine Lake Blvd is a 3 beds, 2 baths, 2,098 sqft single family home for sale at $229,900 in Plymouth MN 55441. At 20% down it rents for an estimated $2,350/mo and returns $709/mo a month at a 10.4% 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
- $2,350/mo
- Monthly cash flow
- $709/mo
- Cap rate
- 10.4%
- Cash-on-cash
- 18.5%
- Max offer
- $229,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading