For saleSingle family
$219,888
413 S Donnelly Ave
Litchfield MN 55355
4 beds, 1 bath, 1,620 sqft
413 S Donnelly Ave is a 4 beds, 1 bath, 1,620 sqft single family home for sale at $219,888 in Litchfield MN 55355. At 20% down it rents for an estimated $2,125/mo and returns $555/mo a month at a 9.7% 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
- $555/mo
- Cap rate
- 9.7%
- Cash-on-cash
- 15.2%
- Max offer
- $219,888
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading