For saleTownhouse
$225,000
13485 60th Pl N Unit 4
Plymouth MN 55446
2 beds, 1 bath, 1,080 sqft
13485 60th Pl N Unit 4 is a 2 beds, 1 bath, 1,080 sqft townhouse home for sale at $225,000 in Plymouth MN 55446. At 20% down it rents for an estimated $2,100/mo and returns $262/mo a month at a 8.1% 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
- $2,100/mo
- Monthly cash flow
- $262/mo
- Cap rate
- 8.1%
- Cash-on-cash
- 7.0%
- Max offer
- $220,000
Offer ≤ $220,000 (2% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading