For saleSingle family
$169,900
19825 612th Ave
Litchfield MN 55355
2 beds, 1 bath, 864 sqft
19825 612th Ave is a 2 beds, 1 bath, 864 sqft single family home for sale at $169,900 in Litchfield MN 55355. At 20% down it rents for an estimated $1,675/mo and returns $462/mo a month at a 9.9% 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
- $1,675/mo
- Monthly cash flow
- $462/mo
- Cap rate
- 9.9%
- Cash-on-cash
- 16.3%
- Max offer
- $169,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading