For saleSingle family
$850,000
5370 Fountain Ln N
Plymouth MN 55446
5 beds, 3 baths, 3,126 sqft
5370 Fountain Ln N is a 5 beds, 3 baths, 3,126 sqft single family home for sale at $850,000 in Plymouth MN 55446. At 20% down it rents for an estimated $3,500/mo and returns -$2,568/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
- $3,500/mo
- Monthly cash flow
- -$2,568/mo
- Cap rate
- 3.0%
- Cash-on-cash
- -18.1%
- Max offer
- $415,500
Offer ≤ $415,500 (51% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading