For saleSingle family
$489,000
4635 Yorktown Ln N
Plymouth MN 55442
6 beds, 3 baths, 2,527 sqft
4635 Yorktown Ln N is a 6 beds, 3 baths, 2,527 sqft single family home for sale at $489,000 in Plymouth MN 55442. At 20% down it rents for an estimated $3,800/mo and returns $370/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
- $3,800/mo
- Monthly cash flow
- $370/mo
- Cap rate
- 7.4%
- Cash-on-cash
- 4.5%
- Max offer
- $455,000
Offer ≤ $455,000 (7% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.