For saleSingle family
$425,000
611 N Marshall Ave
Litchfield MN 55355
6 beds, 2.5 baths, 3,170 sqft
611 N Marshall Ave is a 6 beds, 2.5 baths, 3,170 sqft single family home for sale at $425,000 in Litchfield MN 55355. At 20% down it rents for an estimated $3,275/mo and returns $294/mo a month at a 7.3% 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
- $3,275/mo
- Monthly cash flow
- $294/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 4.2%
- Max offer
- $392,000
Offer ≤ $392,000 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.