For saleSingle family
$464,900
6321 Upton Ave S
Richfield MN 55423
4 beds, 2 baths, 2,100 sqft
6321 Upton Ave S is a 4 beds, 2 baths, 2,100 sqft single family home for sale at $464,900 in Richfield MN 55423. At 20% down it rents for an estimated $3,800/mo and returns $539/mo a month at a 7.9% 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
- $3,800/mo
- Monthly cash flow
- $539/mo
- Cap rate
- 7.9%
- Cash-on-cash
- 7.0%
- Max offer
- $455,000
Offer ≤ $455,000 (2% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.