For saleSingle family
$475,000
17210 13th Ave N
Plymouth MN 55447
5 beds, 3 baths, 2,443 sqft
17210 13th Ave N is a 5 beds, 3 baths, 2,443 sqft single family home for sale at $475,000 in Plymouth MN 55447. At 20% down it rents for an estimated $3,725/mo and returns $394/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
- $3,725/mo
- Monthly cash flow
- $394/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 5.0%
- Max offer
- $446,000
Offer ≤ $446,000 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.