For saleSingle family
$384,900
14310 14th Ave N
Plymouth MN 55447
4 beds, 2 baths, 2,291 sqft
14310 14th Ave N is a 4 beds, 2 baths, 2,291 sqft single family home for sale at $384,900 in Plymouth MN 55447. At 20% down it rents for an estimated $3,075/mo and returns $327/mo a month at a 7.7% 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
- $3,075/mo
- Monthly cash flow
- $327/mo
- Cap rate
- 7.7%
- Cash-on-cash
- 5.1%
- Max offer
- $363,000
Offer ≤ $363,000 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading