For saleSingle family
$345,000
6621 Xerxes Ave S
Richfield MN 55423
3 beds, 2 baths, 1,591 sqft
6621 Xerxes Ave S is a 3 beds, 2 baths, 1,591 sqft single family home for sale at $345,000 in Richfield MN 55423. At 20% down it rents for an estimated $2,800/mo and returns $337/mo a month at a 7.8% 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
- $2,800/mo
- Monthly cash flow
- $337/mo
- Cap rate
- 7.8%
- Cash-on-cash
- 5.9%
- Max offer
- $330,500
Offer ≤ $330,500 (4% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading