For saleSingle family
$1,439,000
16740 47th Ave N
Plymouth MN 55446
5 beds, 5 baths, 5,081 sqft
16740 47th Ave N is a 5 beds, 5 baths, 5,081 sqft single family home for sale at $1,439,000 in Plymouth MN 55446. At 20% down it rents for an estimated $3,500/mo and returns -$6,773/mo a month at a 1.0% 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
- -$6,773/mo
- Cap rate
- 1.0%
- Cash-on-cash
- -28.2%
- Max offer
- $419,500
Offer ≤ $419,500 (71% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading