For saleSingle family
$379,900
12659 Terrace Ln
Little Falls MN 56345
4 beds, 2 baths, 1,834 sqft
12659 Terrace Ln is a 4 beds, 2 baths, 1,834 sqft single family home for sale at $379,900 in Little Falls MN 56345. At 20% down it rents for an estimated $1,500/mo and returns -$1,212/mo a month at a 2.8% 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
- -$1,212/mo
- Cap rate
- 2.8%
- Cash-on-cash
- -19.1%
- Max offer
- $178,000
Offer ≤ $178,000 (53% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading