For saleTownhouse
$245,000
15331 39th Ave N
Plymouth MN 55446
3 beds, 2 baths, 1,547 sqft
15331 39th Ave N is a 3 beds, 2 baths, 1,547 sqft townhouse home for sale at $245,000 in Plymouth MN 55446. At 20% down it rents for an estimated $2,350/mo and returns $363/mo a month at a 8.4% 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
- $2,350/mo
- Monthly cash flow
- $363/mo
- Cap rate
- 8.4%
- Cash-on-cash
- 8.9%
- Max offer
- $245,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading