For saleTownhouse
$275,000
2640 Shenandoah Ln N
Plymouth MN 55447
3 beds, 1 bath, 1,200 sqft
2640 Shenandoah Ln N is a 3 beds, 1 bath, 1,200 sqft townhouse home for sale at $275,000 in Plymouth MN 55447. At 20% down it rents for an estimated $2,650/mo and returns $420/mo a month at a 8.4% 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
- $2,650/mo
- Monthly cash flow
- $420/mo
- Cap rate
- 8.4%
- Cash-on-cash
- 9.2%
- Max offer
- $275,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.