Pending saleSingle family
$482,114
910 St James Cir
Litchfield MN 55355
3 beds, 2 baths, 1,686 sqft
910 St James Cir is a 3 beds, 2 baths, 1,686 sqft single family home pending sale at $482,114 in Litchfield MN 55355. At 20% down it rents for an estimated $1,450/mo and returns -$1,992/mo a month at a 1.7% 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
- $1,450/mo
- Monthly cash flow
- -$1,992/mo
- Cap rate
- 1.7%
- Cash-on-cash
- -24.8%
- Max offer
- $173,000
Offer ≤ $173,000 (64% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading