For saleSingle family
$1,425,000
15510 53rd Ave N
Plymouth MN 55446
6 beds, 4.5 baths, 5,778 sqft
15510 53rd Ave N is a 6 beds, 4.5 baths, 5,778 sqft single family home for sale at $1,425,000 in Plymouth MN 55446. At 20% down it rents for an estimated $3,275/mo and returns -$6,898/mo a month at a 0.9% 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
- $3,275/mo
- Monthly cash flow
- -$6,898/mo
- Cap rate
- 0.9%
- Cash-on-cash
- -29.0%
- Max offer
- $393,000
Offer ≤ $393,000 (72% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading