For saleSingle family
$159,900
729 E Ripley St
Litchfield MN 55355
2 beds, 1 bath, 900 sqft
729 E Ripley St is a 2 beds, 1 bath, 900 sqft single family home for sale at $159,900 in Litchfield MN 55355. At 20% down it rents for an estimated $1,300/mo and returns $179/mo a month at a 7.9% 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
- $179/mo
- Cap rate
- 7.9%
- Cash-on-cash
- 6.7%
- Max offer
- $155,500
Offer ≤ $155,500 (3% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.