For saleSingle family
$430,000
14010 38th Ave N
Plymouth MN 55447
3 beds, 3 baths, 1,512 sqft
14010 38th Ave N is a 3 beds, 3 baths, 1,512 sqft single family home for sale at $430,000 in Plymouth MN 55447. At 20% down it rents for an estimated $2,350/mo and returns -$720/mo a month at a 4.7% 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
- $2,350/mo
- Monthly cash flow
- -$720/mo
- Cap rate
- 4.7%
- Cash-on-cash
- -10.0%
- Max offer
- $278,000
Offer ≤ $278,000 (35% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading