For saleTownhouse
$233,700
13465 60th Pl N Unit 29
Plymouth MN 55446
2 beds, 1 bath, 1,100 sqft
13465 60th Pl N Unit 29 is a 2 beds, 1 bath, 1,100 sqft townhouse home for sale at $233,700 in Plymouth MN 55446. At 20% down it rents for an estimated $2,100/mo and returns $134/mo a month at a 7.4% 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
- $134/mo
- Cap rate
- 7.4%
- Cash-on-cash
- 3.4%
- Max offer
- $211,500
Offer ≤ $211,500 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading