For saleSingle family
$880,000
1490 Xanthus Ln N
Plymouth MN 55447
4 beds, 3 baths, 3,941 sqft
1490 Xanthus Ln N is a 4 beds, 3 baths, 3,941 sqft single family home for sale at $880,000 in Plymouth MN 55447. At 20% down it rents for an estimated $3,575/mo and returns -$2,707/mo a month at a 3.0% 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
- $3,575/mo
- Monthly cash flow
- -$2,707/mo
- Cap rate
- 3.0%
- Cash-on-cash
- -18.5%
- Max offer
- $424,500
Offer ≤ $424,500 (52% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading