For saleSingle family
$274,000
415 S Yale Ave
Litchfield MN 55355
4 beds, 2 baths, 1,704 sqft
415 S Yale Ave is a 4 beds, 2 baths, 1,704 sqft single family home for sale at $274,000 in Litchfield MN 55355. At 20% down it rents for an estimated $2,125/mo and returns $169/mo a month at a 7.4% 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
- $2,125/mo
- Monthly cash flow
- $169/mo
- Cap rate
- 7.4%
- Cash-on-cash
- 3.7%
- Max offer
- $250,500
Offer ≤ $250,500 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading