For saleCondo
$269,900
15710 26th Ave N Apt D
Plymouth MN 55447
2 beds, 2 baths, 1,933 sqft
15710 26th Ave N Apt D is a 2 beds, 2 baths, 1,933 sqft condo home for sale at $269,900 in Plymouth MN 55447. At 20% down it rents for an estimated $1,925/mo and returns -$363/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
- $1,925/mo
- Monthly cash flow
- -$363/mo
- Cap rate
- 5.1%
- Cash-on-cash
- -8.1%
- Max offer
- $180,000
Offer ≤ $180,000 (33% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading