For saleCondo
$139,900
6500 Woodlake Dr Apt 914
Richfield MN 55423
1 bed, 1 bath, 944 sqft
6500 Woodlake Dr Apt 914 is a 1 bed, 1 bath, 944 sqft condo home for sale at $139,900 in Richfield MN 55423. At 20% down it rents for an estimated $1,500/mo and returns $93/mo a month at a 7.5% 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
- $1,500/mo
- Monthly cash flow
- $93/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 4.0%
- Max offer
- $128,000
Offer ≤ $128,000 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading