For saleTownhouse
$309,900
11808 Emery Village Dr N
Champlin MN 55316
3 beds, 2.5 baths, 1,793 sqft
11808 Emery Village Dr N is a 3 beds, 2.5 baths, 1,793 sqft townhouse home for sale at $309,900 in Champlin MN 55316. At 20% down it rents for an estimated $1,950/mo and returns -$549/mo a month at a 4.5% 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
- $1,950/mo
- Monthly cash flow
- -$549/mo
- Cap rate
- 4.5%
- Cash-on-cash
- -10.6%
- Max offer
- $190,500
Offer ≤ $190,500 (39% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading