For saleCondo
$114,900
6615 Lake Shore Dr S Apt 304
Richfield MN 55423
2 beds, 1 bath, 982 sqft
6615 Lake Shore Dr S Apt 304 is a 2 beds, 1 bath, 982 sqft condo home for sale at $114,900 in Richfield MN 55423. At 20% down it rents for an estimated $1,775/mo and returns $222/mo a month at a 9.0% 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
- $1,775/mo
- Monthly cash flow
- $222/mo
- Cap rate
- 9.0%
- Cash-on-cash
- 11.6%
- Max offer
- $114,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading