For saleSingle family
$219,900
15011 Betty Ln
Little Falls MN 56345
3 beds, 1 bath, 1,881 sqft
15011 Betty Ln is a 3 beds, 1 bath, 1,881 sqft single family home for sale at $219,900 in Little Falls MN 56345. At 20% down it rents for an estimated $1,600/mo and returns $58/mo a month at a 6.8% 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
- $1,600/mo
- Monthly cash flow
- $58/mo
- Cap rate
- 6.8%
- Cash-on-cash
- 1.6%
- Max offer
- $191,500
Offer ≤ $191,500 (13% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.