For saleCondo
$99,900
10630 Rockford Rd Apt 110
Plymouth MN 55442
1 bath, 504 sqft
10630 Rockford Rd Apt 110 is a 1 bath, 504 sqft condo home for sale at $99,900 in Plymouth MN 55442. At 20% down it rents for an estimated $1,025/mo and returns $25/mo a month at a 7.0% 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
- $1,025/mo
- Monthly cash flow
- $25/mo
- Cap rate
- 7.0%
- Cash-on-cash
- 1.5%
- Max offer
- $86,000
Offer ≤ $86,000 (14% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading