For saleSingle family
$359,900
921 S Meadow Rd
Litchfield MN 55355
4 beds, 2 baths, 1,944 sqft
921 S Meadow Rd is a 4 beds, 2 baths, 1,944 sqft single family home for sale at $359,900 in Litchfield MN 55355. At 20% down it rents for an estimated $2,125/mo and returns -$444/mo a month at a 5.2% 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
- $2,125/mo
- Monthly cash flow
- -$444/mo
- Cap rate
- 5.2%
- Cash-on-cash
- -7.4%
- Max offer
- $251,500
Offer ≤ $251,500 (30% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading