For saleSingle family
$455,000
401 Orleans Ct N
Champlin MN 55316
3 beds, 3 baths, 2,227 sqft
401 Orleans Ct N is a 3 beds, 3 baths, 2,227 sqft single family home for sale at $455,000 in Champlin MN 55316. At 20% down it rents for an estimated $1,500/mo and returns -$1,748/mo a month at a 2.1% 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
- $1,500/mo
- Monthly cash flow
- -$1,748/mo
- Cap rate
- 2.1%
- Cash-on-cash
- -23.1%
- Max offer
- $178,500
Offer ≤ $178,500 (61% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading