For saleSingle family
$749,000
17845 57th Ave N
Plymouth MN 55446
3 beds, 3 baths, 2,466 sqft
17845 57th Ave N is a 3 beds, 3 baths, 2,466 sqft single family home for sale at $749,000 in Plymouth MN 55446. At 20% down it rents for an estimated $2,450/mo and returns -$2,897/mo a month at a 2.0% 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
- $2,450/mo
- Monthly cash flow
- -$2,897/mo
- Cap rate
- 2.0%
- Cash-on-cash
- -23.2%
- Max offer
- $292,000
Offer ≤ $292,000 (61% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading