For saleSingle family
$139,900
212 5th St SE
Little Falls MN 56345
4 beds, 1 bath, 1,506 sqft
212 5th St SE is a 4 beds, 1 bath, 1,506 sqft single family home for sale at $139,900 in Little Falls MN 56345. At 20% down it rents for an estimated $1,800/mo and returns $819/mo a month at a 13.5% 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
- $1,800/mo
- Monthly cash flow
- $819/mo
- Cap rate
- 13.5%
- Cash-on-cash
- 35.1%
- Max offer
- $139,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.