For saleSingle family
$1,143,600
5132 Oxbow Pl
Champlin MN 55316
6 beds, 5 baths, 5,414 sqft
5132 Oxbow Pl is a 6 beds, 5 baths, 5,414 sqft single family home for sale at $1,143,600 in Champlin MN 55316. At 20% down it rents for an estimated $3,525/mo and returns -$4,639/mo a month at a 1.8% 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
- $3,525/mo
- Monthly cash flow
- -$4,639/mo
- Cap rate
- 1.8%
- Cash-on-cash
- -24.3%
- Max offer
- $420,500
Offer ≤ $420,500 (63% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading