For saleCondo
$199,500
4465 Trenton Ln N Apt 201
Plymouth MN 55442
2 beds, 2 baths, 1,210 sqft
4465 Trenton Ln N Apt 201 is a 2 beds, 2 baths, 1,210 sqft condo home for sale at $199,500 in Plymouth MN 55442. At 20% down it rents for an estimated $2,100/mo and returns $131/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
- $2,100/mo
- Monthly cash flow
- $131/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 3.9%
- Max offer
- $182,500
Offer ≤ $182,500 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading