For saleSingle family
$408,000
7801 119th Ave N
Champlin MN 55316
5 beds, 2 baths, 2,208 sqft
7801 119th Ave N is a 5 beds, 2 baths, 2,208 sqft single family home for sale at $408,000 in Champlin MN 55316. At 20% down it rents for an estimated $2,975/mo and returns $113/mo a month at a 6.9% 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
- $2,975/mo
- Monthly cash flow
- $113/mo
- Cap rate
- 6.9%
- Cash-on-cash
- 1.7%
- Max offer
- $356,500
Offer ≤ $356,500 (13% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.