For saleCondo
$119,900
4350 Trenton Ln N Apt 204
Plymouth MN 55442
1 bed, 1 bath, 693 sqft
4350 Trenton Ln N Apt 204 is a 1 bed, 1 bath, 693 sqft condo home for sale at $119,900 in Plymouth MN 55442. At 20% down it rents for an estimated $1,250/mo and returns $122/mo a month at a 7.9% 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
- $1,250/mo
- Monthly cash flow
- $122/mo
- Cap rate
- 7.9%
- Cash-on-cash
- 6.1%
- Max offer
- $115,000
Offer ≤ $115,000 (4% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading