For saleSingle family
$279,900
1733 Maple Leaf Ln
Litchfield MN 55355
4 beds, 2 baths, 1,920 sqft
1733 Maple Leaf Ln is a 4 beds, 2 baths, 1,920 sqft single family home for sale at $279,900 in Litchfield MN 55355. At 20% down it rents for an estimated $1,450/mo and returns -$548/mo a month at a 4.3% 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
- $1,450/mo
- Monthly cash flow
- -$548/mo
- Cap rate
- 4.3%
- Cash-on-cash
- -11.7%
- Max offer
- $171,500
Offer ≤ $171,500 (39% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading