For saleSingle family
$650,000
5545 Empire Ln N
Plymouth MN 55446
4 beds, 3 baths, 2,376 sqft
5545 Empire Ln N is a 4 beds, 3 baths, 2,376 sqft single family home for sale at $650,000 in Plymouth MN 55446. At 20% down it rents for an estimated $2,850/mo and returns -$1,790/mo a month at a 3.4% 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
- $2,850/mo
- Monthly cash flow
- -$1,790/mo
- Cap rate
- 3.4%
- Cash-on-cash
- -16.5%
- Max offer
- $338,000
Offer ≤ $338,000 (48% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading