For saleTownhouse
$369,900
5038 Yuma Ln N
Plymouth MN 55446
4 beds, 3.5 baths, 1,986 sqft
5038 Yuma Ln N is a 4 beds, 3.5 baths, 1,986 sqft townhouse home for sale at $369,900 in Plymouth MN 55446. At 20% down it rents for an estimated $2,850/mo and returns $70/mo a month at a 6.7% 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
- $2,850/mo
- Monthly cash flow
- $70/mo
- Cap rate
- 6.7%
- Cash-on-cash
- 1.1%
- Max offer
- $316,000
Offer ≤ $316,000 (15% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.