For saleTownhouse
$349,000
4820 Underwood Ln N Unit E
Plymouth MN 55442
2 beds, 2.5 baths, 1,787 sqft
4820 Underwood Ln N Unit E is a 2 beds, 2.5 baths, 1,787 sqft townhouse home for sale at $349,000 in Plymouth MN 55442. At 20% down it rents for an estimated $2,100/mo and returns -$706/mo a month at a 4.2% 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
- -$706/mo
- Cap rate
- 4.2%
- Cash-on-cash
- -12.1%
- Max offer
- $203,500
Offer ≤ $203,500 (42% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading