For saleSingle family
$319,900
12092 Meadow View Dr
Little Falls MN 56345
2 beds, 3 baths, 2,424 sqft
12092 Meadow View Dr is a 2 beds, 3 baths, 2,424 sqft single family home for sale at $319,900 in Little Falls MN 56345. At 20% down it rents for an estimated $1,200/mo and returns -$1,084/mo a month at a 2.6% 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
- $1,200/mo
- Monthly cash flow
- -$1,084/mo
- Cap rate
- 2.6%
- Cash-on-cash
- -20.3%
- Max offer
- $142,500
Offer ≤ $142,500 (55% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading