For saleSingle family
$449,900
13464 Thomas Dr
Little Falls MN 56345
4 beds, 3 baths, 2,622 sqft
13464 Thomas Dr is a 4 beds, 3 baths, 2,622 sqft single family home for sale at $449,900 in Little Falls MN 56345. At 20% down it rents for an estimated $1,500/mo and returns -$1,712/mo a month at a 2.1% 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
- $1,500/mo
- Monthly cash flow
- -$1,712/mo
- Cap rate
- 2.1%
- Cash-on-cash
- -22.8%
- Max offer
- $178,500
Offer ≤ $178,500 (60% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading