For saleSingle family
$254,000
800 N Marshall Ave
Litchfield MN 55355
3 beds, 1.5 baths, 1,626 sqft
800 N Marshall Ave is a 3 beds, 1.5 baths, 1,626 sqft single family home for sale at $254,000 in Litchfield MN 55355. At 20% down it rents for an estimated $2,400/mo and returns $619/mo a month at a 9.4% 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
- $2,400/mo
- Monthly cash flow
- $619/mo
- Cap rate
- 9.4%
- Cash-on-cash
- 14.6%
- Max offer
- $254,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.