For saleSingle family
$259,900
413 S Swift Ave
Litchfield MN 55355
4 beds, 2 baths, 1,824 sqft
413 S Swift Ave is a 4 beds, 2 baths, 1,824 sqft single family home for sale at $259,900 in Litchfield MN 55355. At 20% down it rents for an estimated $2,125/mo and returns $270/mo a month at a 7.9% 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
- $2,125/mo
- Monthly cash flow
- $270/mo
- Cap rate
- 7.9%
- Cash-on-cash
- 6.2%
- Max offer
- $250,500
Offer ≤ $250,500 (4% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading