For saleSingle family
$575,000
10512 Hidden Oaks Ln N
Champlin MN 55316
5 beds, 4 baths, 3,947 sqft
10512 Hidden Oaks Ln N is a 5 beds, 4 baths, 3,947 sqft single family home for sale at $575,000 in Champlin MN 55316. At 20% down it rents for an estimated $3,100/mo and returns -$1,005/mo a month at a 4.6% 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
- $3,100/mo
- Monthly cash flow
- -$1,005/mo
- Cap rate
- 4.6%
- Cash-on-cash
- -10.5%
- Max offer
- $367,000
Offer ≤ $367,000 (36% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading