For saleCondo
$129,900
6500 Woodlake Dr Apt 707
Richfield MN 55423
1 bed, 1 bath, 786 sqft
6500 Woodlake Dr Apt 707 is a 1 bed, 1 bath, 786 sqft condo home for sale at $129,900 in Richfield MN 55423. At 20% down it rents for an estimated $1,325/mo and returns $25/mo a month at a 6.8% 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
- $1,325/mo
- Monthly cash flow
- $25/mo
- Cap rate
- 6.8%
- Cash-on-cash
- 1.2%
- Max offer
- $111,000
Offer ≤ $111,000 (15% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.