For saleSingle family
$385,000
8270 120th Ave N
Champlin MN 55316
5 beds, 2 baths, 1,536 sqft
8270 120th Ave N is a 5 beds, 2 baths, 1,536 sqft single family home for sale at $385,000 in Champlin MN 55316. At 20% down it rents for an estimated $3,225/mo and returns $477/mo a month at a 8.2% 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
- $3,225/mo
- Monthly cash flow
- $477/mo
- Cap rate
- 8.2%
- Cash-on-cash
- 7.4%
- Max offer
- $380,500
Offer ≤ $380,500 (1% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading