For saleSingle family
$200,000
501 S Holcombe Ave
Litchfield MN 55355
2 beds, 2 baths, 1,128 sqft
501 S Holcombe Ave is a 2 beds, 2 baths, 1,128 sqft single family home for sale at $200,000 in Litchfield MN 55355. At 20% down it rents for an estimated $1,300/mo and returns -$128/mo a month at a 5.9% 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
- -$128/mo
- Cap rate
- 5.9%
- Cash-on-cash
- -3.8%
- Max offer
- $153,500
Offer ≤ $153,500 (23% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading