For saleSingle family
$285,000
11967 Wisconsin Ave N
Champlin MN 55316
5 beds, 2 baths, 953 sqft
11967 Wisconsin Ave N is a 5 beds, 2 baths, 953 sqft single family home for sale at $285,000 in Champlin MN 55316. At 20% down it rents for an estimated $3,100/mo and returns $1,065/mo a month at a 11.2% 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
- $3,100/mo
- Monthly cash flow
- $1,065/mo
- Cap rate
- 11.2%
- Cash-on-cash
- 22.4%
- Max offer
- $285,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading