For saleCondo
$199,900
4385 Trenton Ln N Apt 212
Plymouth MN 55442
3 beds, 2 baths, 1,280 sqft
4385 Trenton Ln N Apt 212 is a 3 beds, 2 baths, 1,280 sqft condo home for sale at $199,900 in Plymouth MN 55442. At 20% down it rents for an estimated $2,450/mo and returns $521/mo a month at a 9.8% 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
- $2,450/mo
- Monthly cash flow
- $521/mo
- Cap rate
- 9.8%
- Cash-on-cash
- 15.6%
- Max offer
- $199,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading