For saleSingle family
$355,000
11833 Kentucky Ave N
Champlin MN 55316
4 beds, 1 bath, 2,036 sqft
11833 Kentucky Ave N is a 4 beds, 1 bath, 2,036 sqft single family home for sale at $355,000 in Champlin MN 55316. At 20% down it rents for an estimated $2,900/mo and returns $366/mo a month at a 7.9% 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
- $2,900/mo
- Monthly cash flow
- $366/mo
- Cap rate
- 7.9%
- Cash-on-cash
- 6.2%
- Max offer
- $342,000
Offer ≤ $342,000 (4% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading