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 $2,700/mo and returns $778/mo a month at a 9.9% 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
- $2,700/mo
- Monthly cash flow
- $778/mo
- Cap rate
- 9.9%
- Cash-on-cash
- 17.0%
- Max offer
- $274,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.