For saleSingle family
$199,000
403 S Holcombe Ave
Litchfield MN 55355
4 beds, 1 bath, 1,540 sqft
403 S Holcombe Ave is a 4 beds, 1 bath, 1,540 sqft single family home for sale at $199,000 in Litchfield MN 55355. At 20% down it rents for an estimated $2,700/mo and returns $1,304/mo a month at a 14.4% 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
- $2,700/mo
- Monthly cash flow
- $1,304/mo
- Cap rate
- 14.4%
- Cash-on-cash
- 39.3%
- Max offer
- $199,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.