For saleTownhouse
$189,000
2700 Shenandoah Ln N
Plymouth MN 55447
2 beds, 1 bath, 966 sqft
2700 Shenandoah Ln N is a 2 beds, 1 bath, 966 sqft townhouse home for sale at $189,000 in Plymouth MN 55447. At 20% down it rents for an estimated $1,750/mo and returns $84/mo a month at a 7.0% 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
- $1,750/mo
- Monthly cash flow
- $84/mo
- Cap rate
- 7.0%
- Cash-on-cash
- 2.7%
- Max offer
- $167,500
Offer ≤ $167,500 (11% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.