For saleSingle family
$475,000
11141 Xylon Ave N
Champlin MN 55316
4 beds, 2 baths, 2,633 sqft
11141 Xylon Ave N is a 4 beds, 2 baths, 2,633 sqft single family home for sale at $475,000 in Champlin MN 55316. At 20% down it rents for an estimated $2,700/mo and returns -$691/mo a month at a 4.9% 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
- $2,700/mo
- Monthly cash flow
- -$691/mo
- Cap rate
- 4.9%
- Cash-on-cash
- -8.7%
- Max offer
- $319,500
Offer ≤ $319,500 (33% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading