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 $1,650/mo and returns $103/mo a month at a 7.2% 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
- $1,650/mo
- Monthly cash flow
- $103/mo
- Cap rate
- 7.2%
- Cash-on-cash
- 3.6%
- Max offer
- $154,000
Offer ≤ $154,000 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.