For saleSingle family
$849,000
10934 River Pines Dr N
Champlin MN 55316
4 beds, 4 baths, 3,930 sqft
10934 River Pines Dr N is a 4 beds, 4 baths, 3,930 sqft single family home for sale at $849,000 in Champlin MN 55316. At 20% down it rents for an estimated $2,400/mo and returns -$3,661/mo a month at a 1.5% 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
- $2,400/mo
- Monthly cash flow
- -$3,661/mo
- Cap rate
- 1.5%
- Cash-on-cash
- -25.9%
- Max offer
- $286,500
Offer ≤ $286,500 (66% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading