For saleTownhouse
$206,000
2225 Ranchview Ln N Unit 7
Plymouth MN 55447
2 beds, 1 bath, 980 sqft
2225 Ranchview Ln N Unit 7 is a 2 beds, 1 bath, 980 sqft townhouse home for sale at $206,000 in Plymouth MN 55447. At 20% down it rents for an estimated $1,925/mo and returns $119/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
- $1,925/mo
- Monthly cash flow
- $119/mo
- Cap rate
- 7.4%
- Cash-on-cash
- 3.5%
- Max offer
- $186,500
Offer ≤ $186,500 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading