For saleTownhouse
$317,500
15519 60th Ave N
Plymouth MN 55446
3 beds, 2.5 baths, 1,578 sqft
15519 60th Ave N is a 3 beds, 2.5 baths, 1,578 sqft townhouse home for sale at $317,500 in Plymouth MN 55446. At 20% down it rents for an estimated $2,500/mo and returns $148/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
- $2,500/mo
- Monthly cash flow
- $148/mo
- Cap rate
- 7.1%
- Cash-on-cash
- 2.8%
- Max offer
- $282,500
Offer ≤ $282,500 (11% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.