For saleSingle family
$174,900
401 S Miller Ave
Litchfield MN 55355
5 beds, 2.5 baths, 1,876 sqft
401 S Miller Ave is a 5 beds, 2.5 baths, 1,876 sqft single family home for sale at $174,900 in Litchfield MN 55355. At 20% down it rents for an estimated $2,975/mo and returns $1,748/mo a month at a 18.5% 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
- $2,975/mo
- Monthly cash flow
- $1,748/mo
- Cap rate
- 18.5%
- Cash-on-cash
- 60.0%
- Max offer
- $174,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.