For saleSingle family
$265,000
13710 54th Ave N Apt 304
Plymouth MN 55446
2 beds, 3 baths, 1,632 sqft
13710 54th Ave N Apt 304 is a 2 beds, 3 baths, 1,632 sqft single family home for sale at $265,000 in Plymouth MN 55446. At 20% down it rents for an estimated $2,150/mo and returns $258/mo a month at a 7.8% 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
- $2,150/mo
- Monthly cash flow
- $258/mo
- Cap rate
- 7.8%
- Cash-on-cash
- 5.8%
- Max offer
- $253,500
Offer ≤ $253,500 (4% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading