For saleSingle family
$590,000
1645 Ranier Cir
Plymouth MN 55447
6 beds, 3 baths, 3,243 sqft
1645 Ranier Cir is a 6 beds, 3 baths, 3,243 sqft single family home for sale at $590,000 in Plymouth MN 55447. At 20% down it rents for an estimated $4,150/mo and returns -$62/mo a month at a 6.5% 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
- $4,150/mo
- Monthly cash flow
- -$62/mo
- Cap rate
- 6.5%
- Cash-on-cash
- -0.6%
- Max offer
- $490,000
Offer ≤ $490,000 (17% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading