For saleSingle family
$625,000
5262 Oxbow Ct
Champlin MN 55316
5 beds, 4 baths, 2,824 sqft
5262 Oxbow Ct is a 5 beds, 4 baths, 2,824 sqft single family home for sale at $625,000 in Champlin MN 55316. At 20% down it rents for an estimated $3,225/mo and returns -$1,237/mo a month at a 4.3% 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
- $3,225/mo
- Monthly cash flow
- -$1,237/mo
- Cap rate
- 4.3%
- Cash-on-cash
- -11.9%
- Max offer
- $382,000
Offer ≤ $382,000 (39% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading