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 $1,450/mo and returns $235/mo a month at a 8.9% 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
- $1,450/mo
- Monthly cash flow
- $235/mo
- Cap rate
- 8.9%
- Cash-on-cash
- 11.8%
- Max offer
- $120,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.