For saleTownhouse
$380,000
1081 Weston Ln N
Plymouth MN 55447
2 beds, 3 baths, 1,532 sqft
1081 Weston Ln N is a 2 beds, 3 baths, 1,532 sqft townhouse home for sale at $380,000 in Plymouth MN 55447. At 20% down it rents for an estimated $1,850/mo and returns -$1,162/mo a month at a 3.0% 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
- $1,850/mo
- Monthly cash flow
- -$1,162/mo
- Cap rate
- 3.0%
- Cash-on-cash
- -18.3%
- Max offer
- $173,000
Offer ≤ $173,000 (54% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading