For saleSingle family
$750,000
19015 31st Ave N
Plymouth MN 55447
5 beds, 4 baths, 3,559 sqft
19015 31st Ave N is a 5 beds, 4 baths, 3,559 sqft single family home for sale at $750,000 in Plymouth MN 55447. At 20% down it rents for an estimated $3,700/mo and returns -$1,654/mo a month at a 4.0% 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
- $3,700/mo
- Monthly cash flow
- -$1,654/mo
- Cap rate
- 4.0%
- Cash-on-cash
- -13.2%
- Max offer
- $438,500
Offer ≤ $438,500 (42% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading