For saleSingle family
$494,900
11440 41st Ave N
Plymouth MN 55441
4 beds, 3 baths, 2,211 sqft
11440 41st Ave N is a 4 beds, 3 baths, 2,211 sqft single family home for sale at $494,900 in Plymouth MN 55441. At 20% down it rents for an estimated $2,975/mo and returns -$558/mo a month at a 5.3% 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
- $2,975/mo
- Monthly cash flow
- -$558/mo
- Cap rate
- 5.3%
- Cash-on-cash
- -6.8%
- Max offer
- $352,000
Offer ≤ $352,000 (29% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading