For saleSingle family
$565,000
11905 26th Ave N
Plymouth MN 55441
5 beds, 4 baths, 3,621 sqft
11905 26th Ave N is a 5 beds, 4 baths, 3,621 sqft single family home for sale at $565,000 in Plymouth MN 55441. At 20% down it rents for an estimated $3,300/mo and returns -$733/mo a month at a 5.1% 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
- $3,300/mo
- Monthly cash flow
- -$733/mo
- Cap rate
- 5.1%
- Cash-on-cash
- -7.8%
- Max offer
- $390,500
Offer ≤ $390,500 (31% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading