For saleTownhouse
$310,000
4538 Quantico Ln N
Plymouth MN 55446
3 beds, 1.5 baths, 1,406 sqft
4538 Quantico Ln N is a 3 beds, 1.5 baths, 1,406 sqft townhouse home for sale at $310,000 in Plymouth MN 55446. At 20% down it rents for an estimated $2,500/mo and returns $113/mo a month at a 7.0% 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
- $2,500/mo
- Monthly cash flow
- $113/mo
- Cap rate
- 7.0%
- Cash-on-cash
- 2.2%
- Max offer
- $272,000
Offer ≤ $272,000 (12% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.