For saleSingle family
$180,000
1223 Litchfield Ave SW
Willmar MN 56201
3 beds, 1.5 baths, 1,064 sqft
1223 Litchfield Ave SW is a 3 beds, 1.5 baths, 1,064 sqft single family home for sale at $180,000 in Willmar MN 56201. At 20% down it rents for an estimated $1,350/mo and returns $88/mo a month at a 7.1% 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
- $1,350/mo
- Monthly cash flow
- $88/mo
- Cap rate
- 7.1%
- Cash-on-cash
- 2.9%
- Max offer
- $161,500
Offer ≤ $161,500 (10% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.