For saleSingle family
$179,900
611 S Swift Ave
Litchfield MN 55355
2 beds, 2 baths, 1,512 sqft
611 S Swift Ave is a 2 beds, 2 baths, 1,512 sqft single family home for sale at $179,900 in Litchfield MN 55355. At 20% down it rents for an estimated $1,300/mo and returns $16/mo a month at a 6.8% 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
- $1,300/mo
- Monthly cash flow
- $16/mo
- Cap rate
- 6.8%
- Cash-on-cash
- 0.5%
- Max offer
- $153,500
Offer ≤ $153,500 (15% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading