For saleSingle family
$3,295,000
16307 46th Ct N
Plymouth MN 55446
5 beds, 3.5 baths, 6,556 sqft
16307 46th Ct N is a 5 beds, 3.5 baths, 6,556 sqft single family home for sale at $3,295,000 in Plymouth MN 55446. At 20% down it rents for an estimated $3,500/mo and returns -$20,022/mo a month at a -0.6% 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
- -$20,022/mo
- Cap rate
- -0.6%
- Cash-on-cash
- -36.5%
- Max offer
- $424,000
Offer ≤ $424,000 (87% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading