For saleSingle family
$324,000
1710 Maple Leaf Ln
Litchfield MN 55355
2 beds, 2 baths, 1,313 sqft
1710 Maple Leaf Ln is a 2 beds, 2 baths, 1,313 sqft single family home for sale at $324,000 in Litchfield MN 55355. At 20% down it rents for an estimated $1,300/mo and returns -$1,013/mo a month at a 2.9% 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
- $1,300/mo
- Monthly cash flow
- -$1,013/mo
- Cap rate
- 2.9%
- Cash-on-cash
- -18.8%
- Max offer
- $154,500
Offer ≤ $154,500 (52% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading