For saleSingle family
$375,000
17015 13th Ave N
Plymouth MN 55447
3 beds, 2.5 baths, 1,954 sqft
17015 13th Ave N is a 3 beds, 2.5 baths, 1,954 sqft single family home for sale at $375,000 in Plymouth MN 55447. At 20% down it rents for an estimated $3,000/mo and returns $370/mo a month at a 7.7% 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
- $3,000/mo
- Monthly cash flow
- $370/mo
- Cap rate
- 7.7%
- Cash-on-cash
- 5.9%
- Max offer
- $359,000
Offer ≤ $359,000 (4% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.