For saleTownhouse
$249,900
4980 Garland Ct N Apt G
Plymouth MN 55446
2 beds, 1.5 baths, 1,311 sqft
4980 Garland Ct N Apt G is a 2 beds, 1.5 baths, 1,311 sqft townhouse home for sale at $249,900 in Plymouth MN 55446. At 20% down it rents for an estimated $2,250/mo and returns $267/mo a month at a 7.8% 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
- $2,250/mo
- Monthly cash flow
- $267/mo
- Cap rate
- 7.8%
- Cash-on-cash
- 6.4%
- Max offer
- $241,500
Offer ≤ $241,500 (3% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.