For saleSingle family
$1,200,000
5515 Upland Ln N
Plymouth MN 55446
6 beds, 5 baths, 5,301 sqft
5515 Upland Ln N is a 6 beds, 5 baths, 5,301 sqft single family home for sale at $1,200,000 in Plymouth MN 55446. At 20% down it rents for an estimated $3,275/mo and returns -$5,292/mo a month at a 1.4% 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
- $3,275/mo
- Monthly cash flow
- -$5,292/mo
- Cap rate
- 1.4%
- Cash-on-cash
- -26.5%
- Max offer
- $391,500
Offer ≤ $391,500 (67% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading