For saleSingle family
$1,193,272
5250 Polaris Ln N
Plymouth MN 55446
4 beds, 3 baths, 4,075 sqft
5250 Polaris Ln N is a 4 beds, 3 baths, 4,075 sqft single family home for sale at $1,193,272 in Plymouth MN 55446. At 20% down it rents for an estimated $3,525/mo and returns -$4,993/mo a month at a 1.6% 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
- $3,525/mo
- Monthly cash flow
- -$4,993/mo
- Cap rate
- 1.6%
- Cash-on-cash
- -25.1%
- Max offer
- $421,000
Offer ≤ $421,000 (65% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading