For saleTownhouse
$245,000
8409 Yukon Cir N
Champlin MN 55316
3 beds, 2 baths, 1,352 sqft
8409 Yukon Cir N is a 3 beds, 2 baths, 1,352 sqft townhouse home for sale at $245,000 in Champlin MN 55316. At 20% down it rents for an estimated $1,800/mo and returns -$119/mo a month at a 6.1% 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
- $1,800/mo
- Monthly cash flow
- -$119/mo
- Cap rate
- 6.1%
- Cash-on-cash
- -2.9%
- Max offer
- $189,500
Offer ≤ $189,500 (23% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading