For saleCondo
$145,000
10750 Rockford Rd Apt 101
Plymouth MN 55442
2 beds, 1 bath, 860 sqft
10750 Rockford Rd Apt 101 is a 2 beds, 1 bath, 860 sqft condo home for sale at $145,000 in Plymouth MN 55442. At 20% down it rents for an estimated $2,100/mo and returns $537/mo a month at a 11.1% 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
- $537/mo
- Cap rate
- 11.1%
- Cash-on-cash
- 22.2%
- Max offer
- $145,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading