For saleSingle family
$275,000
6732 Upton Ave S
Richfield MN 55423
2 beds, 1 bath, 1,152 sqft
6732 Upton Ave S is a 2 beds, 1 bath, 1,152 sqft single family home for sale at $275,000 in Richfield MN 55423. At 20% down it rents for an estimated $2,200/mo and returns $237/mo a month at a 7.7% 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
- $2,200/mo
- Monthly cash flow
- $237/mo
- Cap rate
- 7.7%
- Cash-on-cash
- 5.2%
- Max offer
- $259,500
Offer ≤ $259,500 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading