For saleSingle family
$2,584,900
16457 47th Pl N
Plymouth MN 55446
5 beds, 5.5 baths, 6,573 sqft
16457 47th Pl N is a 5 beds, 5.5 baths, 6,573 sqft single family home for sale at $2,584,900 in Plymouth MN 55446. At 20% down it rents for an estimated $3,500/mo and returns -$14,953/mo a month at a -0.3% 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
- $3,500/mo
- Monthly cash flow
- -$14,953/mo
- Cap rate
- -0.3%
- Cash-on-cash
- -34.7%
- Max offer
- $424,000
Offer ≤ $424,000 (84% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading