For saleTownhouse
$255,000
3605 Lawndale Ln N Unit 17
Plymouth MN 55446
2 beds, 1.5 baths, 1,234 sqft
3605 Lawndale Ln N Unit 17 is a 2 beds, 1.5 baths, 1,234 sqft townhouse home for sale at $255,000 in Plymouth MN 55446. At 20% down it rents for an estimated $2,325/mo and returns $215/mo a month at a 7.5% 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
- $2,325/mo
- Monthly cash flow
- $215/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 5.1%
- Max offer
- $239,000
Offer ≤ $239,000 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.