For saleCondo
$109,900
35 Nathan Ln N Apt 114
Plymouth MN 55441
1 bed, 1 bath, 784 sqft
35 Nathan Ln N Apt 114 is a 1 bed, 1 bath, 784 sqft condo home for sale at $109,900 in Plymouth MN 55441. At 20% down it rents for an estimated $1,250/mo and returns $56/mo a month at a 7.1% 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
- $1,250/mo
- Monthly cash flow
- $56/mo
- Cap rate
- 7.1%
- Cash-on-cash
- 3.0%
- Max offer
- $98,000
Offer ≤ $98,000 (11% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.