For saleTownhouse
$225,000
5316 Yorktown Ln N
Plymouth MN 55442
2 beds, 1 bath, 1,400 sqft
5316 Yorktown Ln N is a 2 beds, 1 bath, 1,400 sqft townhouse home for sale at $225,000 in Plymouth MN 55442. At 20% down it rents for an estimated $2,100/mo and returns $165/mo a month at a 7.5% 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
- $165/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 4.4%
- Max offer
- $208,000
Offer ≤ $208,000 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading