For saleSingle family
$460,000
1225 Dunkirk Ln N
Plymouth MN 55447
4 beds, 2 baths, 1,450 sqft
1225 Dunkirk Ln N is a 4 beds, 2 baths, 1,450 sqft single family home for sale at $460,000 in Plymouth MN 55447. At 20% down it rents for an estimated $3,575/mo and returns $291/mo a month at a 7.4% 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
- $3,575/mo
- Monthly cash flow
- $291/mo
- Cap rate
- 7.4%
- Cash-on-cash
- 3.8%
- Max offer
- $422,000
Offer ≤ $422,000 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading