For saleTownhouse
$225,000
13460 60th Pl N Unit 120
Plymouth MN 55446
2 beds, 1 bath, 1,183 sqft
13460 60th Pl N Unit 120 is a 2 beds, 1 bath, 1,183 sqft townhouse home for sale at $225,000 in Plymouth MN 55446. At 20% down it rents for an estimated $2,100/mo and returns $192/mo a month at a 7.7% 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
- $2,100/mo
- Monthly cash flow
- $192/mo
- Cap rate
- 7.7%
- Cash-on-cash
- 5.1%
- Max offer
- $211,500
Offer ≤ $211,500 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading