For saleSingle family
$500,000
18030 20th Ave N
Plymouth MN 55447
4 beds, 3 baths, 2,609 sqft
18030 20th Ave N is a 4 beds, 3 baths, 2,609 sqft single family home for sale at $500,000 in Plymouth MN 55447. At 20% down it rents for an estimated $3,525/mo and returns -$44/mo a month at a 6.6% 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
- $3,525/mo
- Monthly cash flow
- -$44/mo
- Cap rate
- 6.6%
- Cash-on-cash
- -0.5%
- Max offer
- $416,500
Offer ≤ $416,500 (17% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading