For saleSingle family
$354,000
11601 Georgia Ave N
Champlin MN 55316
4 beds, 2.5 baths, 1,628 sqft
11601 Georgia Ave N is a 4 beds, 2.5 baths, 1,628 sqft single family home for sale at $354,000 in Champlin MN 55316. At 20% down it rents for an estimated $2,700/mo and returns $217/mo a month at a 7.3% 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
- $217/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 3.7%
- Max offer
- $323,500
Offer ≤ $323,500 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.