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 $1,650/mo and returns $102/mo a month at a 7.4% 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
- $1,650/mo
- Monthly cash flow
- $102/mo
- Cap rate
- 7.4%
- Cash-on-cash
- 4.5%
- Max offer
- $126,000
Offer ≤ $126,000 (7% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.