For saleCondo
$136,000
10840 Rockford Rd Apt 212
Plymouth MN 55442
2 beds, 1 bath, 900 sqft
10840 Rockford Rd Apt 212 is a 2 beds, 1 bath, 900 sqft condo home for sale at $136,000 in Plymouth MN 55442. At 20% down it rents for an estimated $2,100/mo and returns $535/mo a month at a 11.4% 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
- $2,100/mo
- Monthly cash flow
- $535/mo
- Cap rate
- 11.4%
- Cash-on-cash
- 23.6%
- Max offer
- $136,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading