For saleSingle family
$100,000
27784 620th Ave
Litchfield MN 55355
3 beds, 2 baths
27784 620th Ave is a 3 beds, 2 baths single family home for sale at $100,000 in Litchfield MN 55355. At 20% down it rents for an estimated $1,450/mo and returns $736/mo a month at a 15.5% 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
- $1,450/mo
- Monthly cash flow
- $736/mo
- Cap rate
- 15.5%
- Cash-on-cash
- 44.2%
- Max offer
- $100,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading