For saleSingle family
$424,900
17100 11th Ave N
Plymouth MN 55447
4 beds, 2 baths, 2,518 sqft
17100 11th Ave N is a 4 beds, 2 baths, 2,518 sqft single family home for sale at $424,900 in Plymouth MN 55447. At 20% down it rents for an estimated $4,225/mo and returns $1,245/mo a month at a 10.0% 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
- $4,225/mo
- Monthly cash flow
- $1,245/mo
- Cap rate
- 10.0%
- Cash-on-cash
- 17.6%
- Max offer
- $424,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.