For saleSingle family
$485,000
17620 8th Ave N
Plymouth MN 55447
4 beds, 2.5 baths, 1,645 sqft
17620 8th Ave N is a 4 beds, 2.5 baths, 1,645 sqft single family home for sale at $485,000 in Plymouth MN 55447. At 20% down it rents for an estimated $4,225/mo and returns $823/mo a month at a 8.6% 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
- $4,225/mo
- Monthly cash flow
- $823/mo
- Cap rate
- 8.6%
- Cash-on-cash
- 10.2%
- Max offer
- $485,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.