For saleTownhouse
$509,900
18407 60th Ave N
Plymouth MN 55446
3 beds, 3 baths, 2,146 sqft
18407 60th Ave N is a 3 beds, 3 baths, 2,146 sqft townhouse home for sale at $509,900 in Plymouth MN 55446. At 20% down it rents for an estimated $2,400/mo and returns -$1,376/mo a month at a 3.4% 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
- $2,400/mo
- Monthly cash flow
- -$1,376/mo
- Cap rate
- 3.4%
- Cash-on-cash
- -16.2%
- Max offer
- $255,000
Offer ≤ $255,000 (50% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading