For saleCondo
$169,000
4300 Trenton Ln N Apt 307
Plymouth MN 55442
2 beds, 1 bath, 926 sqft
4300 Trenton Ln N Apt 307 is a 2 beds, 1 bath, 926 sqft condo home for sale at $169,000 in Plymouth MN 55442. At 20% down it rents for an estimated $2,100/mo and returns $377/mo a month at a 9.3% 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
- $377/mo
- Cap rate
- 9.3%
- Cash-on-cash
- 13.4%
- Max offer
- $169,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading