For saleTownhouse
$240,000
12284 Zealand Cir N
Champlin MN 55316
3 beds, 1.5 baths, 1,340 sqft
12284 Zealand Cir N is a 3 beds, 1.5 baths, 1,340 sqft townhouse home for sale at $240,000 in Champlin MN 55316. At 20% down it rents for an estimated $2,400/mo and returns $487/mo a month at a 8.9% 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
- $487/mo
- Cap rate
- 8.9%
- Cash-on-cash
- 12.2%
- Max offer
- $240,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.