For saleSingle family
$545,000
15725 2nd Ave N
Plymouth MN 55447
4 beds, 3 baths, 2,173 sqft
15725 2nd Ave N is a 4 beds, 3 baths, 2,173 sqft single family home for sale at $545,000 in Plymouth MN 55447. At 20% down it rents for an estimated $4,225/mo and returns $403/mo a month at a 7.4% 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
- $4,225/mo
- Monthly cash flow
- $403/mo
- Cap rate
- 7.4%
- Cash-on-cash
- 4.4%
- Max offer
- $506,000
Offer ≤ $506,000 (7% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.