For saleSingle family
$300,000
209 Dayton Rd
Champlin MN 55316
4 beds, 2 baths, 2,147 sqft
209 Dayton Rd is a 4 beds, 2 baths, 2,147 sqft single family home for sale at $300,000 in Champlin MN 55316. At 20% down it rents for an estimated $2,700/mo and returns $558/mo a month at a 8.9% 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
- $2,700/mo
- Monthly cash flow
- $558/mo
- Cap rate
- 8.9%
- Cash-on-cash
- 11.2%
- Max offer
- $300,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading