For saleSingle family
$379,900
58239 222nd St
Litchfield MN 55355
3 beds, 2 baths, 2,184 sqft
58239 222nd St is a 3 beds, 2 baths, 2,184 sqft single family home for sale at $379,900 in Litchfield MN 55355. At 20% down it rents for an estimated $1,900/mo and returns -$812/mo a month at a 4.1% 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
- $1,900/mo
- Monthly cash flow
- -$812/mo
- Cap rate
- 4.1%
- Cash-on-cash
- -12.8%
- Max offer
- $225,000
Offer ≤ $225,000 (41% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading