For saleTownhouse
$275,000
13778 54th Ave N
Plymouth MN 55446
2 beds, 2 baths, 1,307 sqft
13778 54th Ave N is a 2 beds, 2 baths, 1,307 sqft townhouse home for sale at $275,000 in Plymouth MN 55446. At 20% down it rents for an estimated $2,100/mo and returns -$47/mo a month at a 6.5% 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
- -$47/mo
- Cap rate
- 6.5%
- Cash-on-cash
- -1.0%
- Max offer
- $223,500
Offer ≤ $223,500 (19% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading