For saleSingle family
$179,900
604 S Swift Ave
Litchfield MN 55355
4 beds, 2 baths, 2,410 sqft
604 S Swift Ave is a 4 beds, 2 baths, 2,410 sqft single family home for sale at $179,900 in Litchfield MN 55355. At 20% down it rents for an estimated $2,125/mo and returns $841/mo a month at a 12.3% 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
- $841/mo
- Cap rate
- 12.3%
- Cash-on-cash
- 28.0%
- Max offer
- $179,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading