For saleSingle family
$110,000
122 W 5th St
Litchfield MN 55355
2 beds, 1 bath, 868 sqft
122 W 5th St is a 2 beds, 1 bath, 868 sqft single family home for sale at $110,000 in Litchfield MN 55355. At 20% down it rents for an estimated $1,300/mo and returns $528/mo a month at a 12.3% 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
- $1,300/mo
- Monthly cash flow
- $528/mo
- Cap rate
- 12.3%
- Cash-on-cash
- 28.8%
- Max offer
- $110,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.