For saleTownhouse
$214,900
11139 Edgewood Cir N
Champlin MN 55316
2 beds, 1 bath, 1,092 sqft
11139 Edgewood Cir N is a 2 beds, 1 bath, 1,092 sqft townhouse home for sale at $214,900 in Champlin MN 55316. At 20% down it rents for an estimated $1,675/mo and returns -$164/mo a month at a 5.8% 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
- $1,675/mo
- Monthly cash flow
- -$164/mo
- Cap rate
- 5.8%
- Cash-on-cash
- -4.6%
- Max offer
- $159,000
Offer ≤ $159,000 (26% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading