For saleSingle family
$592,900
16410 43rd Ave N
Plymouth MN 55446
5 beds, 4 baths, 3,002 sqft
16410 43rd Ave N is a 5 beds, 4 baths, 3,002 sqft single family home for sale at $592,900 in Plymouth MN 55446. At 20% down it rents for an estimated $3,500/mo and returns -$733/mo a month at a 5.2% 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
- $3,500/mo
- Monthly cash flow
- -$733/mo
- Cap rate
- 5.2%
- Cash-on-cash
- -7.4%
- Max offer
- $414,000
Offer ≤ $414,000 (30% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading