For saleSingle family
$825,000
10887 131st Ave N
Champlin MN 55316
5 beds, 4.5 baths, 4,285 sqft
10887 131st Ave N is a 5 beds, 4.5 baths, 4,285 sqft single family home for sale at $825,000 in Champlin MN 55316. At 20% down it rents for an estimated $3,100/mo and returns -$2,789/mo a month at a 2.6% 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
- -$2,789/mo
- Cap rate
- 2.6%
- Cash-on-cash
- -20.3%
- Max offer
- $368,500
Offer ≤ $368,500 (55% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading