For saleTownhouse
$271,000
11011 Douglas Ln N
Champlin MN 55316
3 beds, 1.5 baths, 1,382 sqft
11011 Douglas Ln N is a 3 beds, 1.5 baths, 1,382 sqft townhouse home for sale at $271,000 in Champlin MN 55316. At 20% down it rents for an estimated $2,400/mo and returns $342/mo a month at a 8.0% 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
- $342/mo
- Cap rate
- 8.0%
- Cash-on-cash
- 7.6%
- Max offer
- $268,000
Offer ≤ $268,000 (1% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.