For saleSingle family
$399,000
16925 13th Ave N
Plymouth MN 55447
4 beds, 2 baths, 2,343 sqft
16925 13th Ave N is a 4 beds, 2 baths, 2,343 sqft single family home for sale at $399,000 in Plymouth MN 55447. At 20% down it rents for an estimated $3,425/mo and returns $577/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
- $3,425/mo
- Monthly cash flow
- $577/mo
- Cap rate
- 8.4%
- Cash-on-cash
- 8.7%
- Max offer
- $399,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading