For saleSingle family
$399,000
6221 Thomas Ave S
Richfield MN 55423
4 beds, 2 baths, 2,487 sqft
6221 Thomas Ave S is a 4 beds, 2 baths, 2,487 sqft single family home for sale at $399,000 in Richfield MN 55423. At 20% down it rents for an estimated $3,800/mo and returns $952/mo a month at a 9.5% 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
- $952/mo
- Cap rate
- 9.5%
- Cash-on-cash
- 14.3%
- Max offer
- $399,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading