For saleTownhouse
$266,000
17700 41st Ave N Apt 78
Plymouth MN 55446
2 beds, 1 bath, 1,182 sqft
17700 41st Ave N Apt 78 is a 2 beds, 1 bath, 1,182 sqft townhouse home for sale at $266,000 in Plymouth MN 55446. At 20% down it rents for an estimated $2,250/mo and returns $68/mo a month at a 6.8% 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
- $2,250/mo
- Monthly cash flow
- $68/mo
- Cap rate
- 6.8%
- Cash-on-cash
- 1.5%
- Max offer
- $229,500
Offer ≤ $229,500 (14% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.