For saleSingle family
$1,275,000
4925 Alvarado Ln N
Plymouth MN 55446
4 beds, 5 baths, 4,630 sqft
4925 Alvarado Ln N is a 4 beds, 5 baths, 4,630 sqft single family home for sale at $1,275,000 in Plymouth MN 55446. At 20% down it rents for an estimated $3,300/mo and returns -$5,802/mo a month at a 1.2% 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
- $3,300/mo
- Monthly cash flow
- -$5,802/mo
- Cap rate
- 1.2%
- Cash-on-cash
- -27.3%
- Max offer
- $395,000
Offer ≤ $395,000 (69% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading