For saleTownhouse
$325,000
944 Zanzibar Ln N
Plymouth MN 55447
2 beds, 2 baths, 1,368 sqft
944 Zanzibar Ln N is a 2 beds, 2 baths, 1,368 sqft townhouse home for sale at $325,000 in Plymouth MN 55447. At 20% down it rents for an estimated $1,850/mo and returns -$794/mo a month at a 3.7% 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
- $1,850/mo
- Monthly cash flow
- -$794/mo
- Cap rate
- 3.7%
- Cash-on-cash
- -14.7%
- Max offer
- $172,500
Offer ≤ $172,500 (47% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading