For saleSingle family
$525,000
2230 Urbandale Ln N
Plymouth MN 55447
5 beds, 3 baths, 2,923 sqft
2230 Urbandale Ln N is a 5 beds, 3 baths, 2,923 sqft single family home for sale at $525,000 in Plymouth MN 55447. At 20% down it rents for an estimated $3,775/mo and returns $27/mo a month at a 6.7% 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
- $3,775/mo
- Monthly cash flow
- $27/mo
- Cap rate
- 6.7%
- Cash-on-cash
- 0.3%
- Max offer
- $446,000
Offer ≤ $446,000 (15% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading