For saleSingle family
$749,900
15951 13th St NW
Little Falls MN 56345
5 beds, 3 baths, 4,532 sqft
15951 13th St NW is a 5 beds, 3 baths, 4,532 sqft single family home for sale at $749,900 in Little Falls MN 56345. At 20% down it rents for an estimated $1,625/mo and returns -$3,728/mo a month at a 0.7% 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
- $1,625/mo
- Monthly cash flow
- -$3,728/mo
- Cap rate
- 0.7%
- Cash-on-cash
- -29.8%
- Max offer
- $195,000
Offer ≤ $195,000 (74% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading