For saleCondo
$162,900
4350 Trenton Ln N Apt 311
Plymouth MN 55442
2 beds, 1 bath
4350 Trenton Ln N Apt 311 is a 2 beds, 1 bath condo home for sale at $162,900 in Plymouth MN 55442. At 20% down it rents for an estimated $2,100/mo and returns $418/mo a month at a 9.7% 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
- $418/mo
- Cap rate
- 9.7%
- Cash-on-cash
- 15.4%
- Max offer
- $162,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading