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 $1,400/mo and returns $192/mo a month at a 8.8% 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
- $1,400/mo
- Monthly cash flow
- $192/mo
- Cap rate
- 8.8%
- Cash-on-cash
- 10.5%
- Max offer
- $109,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading