For saleTownhouse
$120,000
11335 12th Ave N Apt 3
Plymouth MN 55441
1 bed, 1 bath, 800 sqft
11335 12th Ave N Apt 3 is a 1 bed, 1 bath, 800 sqft townhouse home for sale at $120,000 in Plymouth MN 55441. At 20% down it rents for an estimated $1,400/mo and returns $170/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
- $1,400/mo
- Monthly cash flow
- $170/mo
- Cap rate
- 8.4%
- Cash-on-cash
- 8.5%
- Max offer
- $120,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading