For saleTownhouse
$255,999
4201 Merrimac Ln N Apt 91
Plymouth MN 55446
2 beds, 1.5 baths, 1,256 sqft
4201 Merrimac Ln N Apt 91 is a 2 beds, 1.5 baths, 1,256 sqft townhouse home for sale at $255,999 in Plymouth MN 55446. At 20% down it rents for an estimated $2,250/mo and returns $134/mo a month at a 7.1% 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
- $134/mo
- Cap rate
- 7.1%
- Cash-on-cash
- 3.1%
- Max offer
- $229,500
Offer ≤ $229,500 (10% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.