For saleTownhouse
$449,000
15635 17th Ave N
Plymouth MN 55447
3 beds, 2 baths, 1,977 sqft
15635 17th Ave N is a 3 beds, 2 baths, 1,977 sqft townhouse home for sale at $449,000 in Plymouth MN 55447. At 20% down it rents for an estimated $2,150/mo and returns -$1,287/mo a month at a 3.2% 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
- $2,150/mo
- Monthly cash flow
- -$1,287/mo
- Cap rate
- 3.2%
- Cash-on-cash
- -17.2%
- Max offer
- $215,000
Offer ≤ $215,000 (52% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading