For saleTownhouse
$269,900
12343 Zealand Ave N
Champlin MN 55316
3 beds, 1.5 baths, 1,340 sqft
12343 Zealand Ave N is a 3 beds, 1.5 baths, 1,340 sqft townhouse home for sale at $269,900 in Champlin MN 55316. At 20% down it rents for an estimated $2,400/mo and returns $245/mo a month at a 7.6% 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
- $245/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 5.4%
- Max offer
- $255,000
Offer ≤ $255,000 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.