For saleSingle family
$399,900
16501 29th Ave N
Plymouth MN 55447
4 beds, 2 baths, 2,910 sqft
16501 29th Ave N is a 4 beds, 2 baths, 2,910 sqft single family home for sale at $399,900 in Plymouth MN 55447. At 20% down it rents for an estimated $3,425/mo and returns $570/mo a month at a 8.4% 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
- $3,425/mo
- Monthly cash flow
- $570/mo
- Cap rate
- 8.4%
- Cash-on-cash
- 8.6%
- Max offer
- $399,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading