For saleSingle family
$884,900
16130 39th Pl N
Plymouth MN 55446
5 beds, 5 baths, 4,792 sqft
16130 39th Pl N is a 5 beds, 5 baths, 4,792 sqft single family home for sale at $884,900 in Plymouth MN 55446. At 20% down it rents for an estimated $3,500/mo and returns -$2,817/mo a month at a 2.8% 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
- $3,500/mo
- Monthly cash flow
- -$2,817/mo
- Cap rate
- 2.8%
- Cash-on-cash
- -19.1%
- Max offer
- $416,000
Offer ≤ $416,000 (53% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading