For saleSingle family
$569,900
17500 48th Pl N
Plymouth MN 55446
4 beds, 4 baths, 2,826 sqft
17500 48th Pl N is a 4 beds, 4 baths, 2,826 sqft single family home for sale at $569,900 in Plymouth MN 55446. At 20% down it rents for an estimated $3,075/mo and returns -$993/mo a month at a 4.6% 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
- -$993/mo
- Cap rate
- 4.6%
- Cash-on-cash
- -10.5%
- Max offer
- $364,000
Offer ≤ $364,000 (36% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading