For saleSingle family
$152,000
10840 Rockford Rd Apt 111
Plymouth MN 55442
2 beds, 1 bath
10840 Rockford Rd Apt 111 is a 2 beds, 1 bath single family home for sale at $152,000 in Plymouth MN 55442. At 20% down it rents for an estimated $1,675/mo and returns $590/mo a month at a 11.3% 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
- $1,675/mo
- Monthly cash flow
- $590/mo
- Cap rate
- 11.3%
- Cash-on-cash
- 23.3%
- Max offer
- $152,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading