Zip Code 55441 — Plymouth, MN
🔴WEAK— appreciation play onlyF
Poor
Negative cash flow likely · Score: 21/100
Cap Rate
3.3%
Monthly Cash Flow
-$1,195
Median Home Price
$463,286
DSCR
0.52
Fair Market Rents
- Studio
- $1,260/mo
- 1 Bedroom
- $1,420/mo
- 2 Bedroom
- $1,740/mo
- 3 Bedroom
- $2,350/mo
- 4 Bedroom
- $2,660/mo
Investment Metrics
- Cap Rate
- 3.3%
- Cash-on-Cash Return
- -13.5%
- Price-to-Rent Ratio
- 16.4
- 1% Rule
- 0.51%
- Gross Rent Multiplier
- 16.4
- Vacancy Rate
- 8.0%
Assumptions Used
20% down payment, 6.52% interest rate, 30-year fixed, 8% vacancy, 10% maintenance, 1.2% property tax
Customize these numbers in the calculator →