For saleSingle family
$390,000
7520 Blaisdell Ave S
Richfield MN 55423
4 beds, 2 baths, 2,313 sqft
7520 Blaisdell Ave S is a 4 beds, 2 baths, 2,313 sqft single family home for sale at $390,000 in Richfield MN 55423. At 20% down it rents for an estimated $2,675/mo and returns -$109/mo a month at a 6.3% 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
- $2,675/mo
- Monthly cash flow
- -$109/mo
- Cap rate
- 6.3%
- Cash-on-cash
- -1.7%
- Max offer
- $316,000
Offer ≤ $316,000 (19% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading