For saleCondo
$160,000
4350 Trenton Ln N Apt 116
Plymouth MN 55442
2 beds, 1 bath, 926 sqft
4350 Trenton Ln N Apt 116 is a 2 beds, 1 bath, 926 sqft condo home for sale at $160,000 in Plymouth MN 55442. At 20% down it rents for an estimated $2,100/mo and returns $433/mo a month at a 9.9% 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
- $2,100/mo
- Monthly cash flow
- $433/mo
- Cap rate
- 9.9%
- Cash-on-cash
- 16.2%
- Max offer
- $160,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading