For saleSingle family
$449,900
741 St James Cir
Litchfield MN 55355
3 beds, 2 baths, 1,650 sqft
741 St James Cir is a 3 beds, 2 baths, 1,650 sqft single family home for sale at $449,900 in Litchfield MN 55355. At 20% down it rents for an estimated $1,450/mo and returns -$1,762/mo a month at a 2.0% 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
- -$1,762/mo
- Cap rate
- 2.0%
- Cash-on-cash
- -23.5%
- Max offer
- $172,500
Offer ≤ $172,500 (62% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading