For saleTownhouse
$225,000
5545 Orleans Ln N Apt 6
Plymouth MN 55442
2 beds, 2 baths, 1,108 sqft
5545 Orleans Ln N Apt 6 is a 2 beds, 2 baths, 1,108 sqft townhouse home for sale at $225,000 in Plymouth MN 55442. At 20% down it rents for an estimated $2,100/mo and returns $288/mo a month at a 8.2% 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
- $2,100/mo
- Monthly cash flow
- $288/mo
- Cap rate
- 8.2%
- Cash-on-cash
- 7.7%
- Max offer
- $223,000
Offer ≤ $223,000 (1% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading