For saleTownhouse
$325,000
15302 60th Ave N
Plymouth MN 55446
3 beds, 3 baths, 1,733 sqft
15302 60th Ave N is a 3 beds, 3 baths, 1,733 sqft townhouse home for sale at $325,000 in Plymouth MN 55446. At 20% down it rents for an estimated $2,400/mo and returns -$42/mo a month at a 6.5% 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
- $2,400/mo
- Monthly cash flow
- -$42/mo
- Cap rate
- 6.5%
- Cash-on-cash
- -0.8%
- Max offer
- $266,000
Offer ≤ $266,000 (18% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading