For saleSingle family
$400,000
11510 3rd Ave N
Plymouth MN 55441
3 beds, 2 baths, 1,730 sqft
11510 3rd Ave N is a 3 beds, 2 baths, 1,730 sqft single family home for sale at $400,000 in Plymouth MN 55441. At 20% down it rents for an estimated $2,025/mo and returns -$831/mo a month at a 4.2% 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
- $2,025/mo
- Monthly cash flow
- -$831/mo
- Cap rate
- 4.2%
- Cash-on-cash
- -12.5%
- Max offer
- $240,000
Offer ≤ $240,000 (40% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading