For saleCondo
$119,900
10630 Rockford Rd Apt 112
Plymouth MN 55442
2 beds, 1 bath, 900 sqft
10630 Rockford Rd Apt 112 is a 2 beds, 1 bath, 900 sqft condo home for sale at $119,900 in Plymouth MN 55442. At 20% down it rents for an estimated $2,100/mo and returns $760/mo a month at a 14.3% 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
- $2,100/mo
- Monthly cash flow
- $760/mo
- Cap rate
- 14.3%
- Cash-on-cash
- 38.0%
- Max offer
- $119,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading