For saleCondo
$169,900
4350 Trenton Ln N Apt 308
Plymouth MN 55442
2 beds, 1 bath, 926 sqft
4350 Trenton Ln N Apt 308 is a 2 beds, 1 bath, 926 sqft condo home for sale at $169,900 in Plymouth MN 55442. At 20% down it rents for an estimated $2,100/mo and returns $532/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
- $2,100/mo
- Monthly cash flow
- $532/mo
- Cap rate
- 10.4%
- Cash-on-cash
- 18.8%
- Max offer
- $169,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading