For saleSingle family
$205,000
508 4th St NE
Little Falls MN 56345
3 beds, 1 bath, 1,374 sqft
508 4th St NE is a 3 beds, 1 bath, 1,374 sqft single family home for sale at $205,000 in Little Falls MN 56345. At 20% down it rents for an estimated $1,600/mo and returns $162/mo a month at a 7.5% 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
- $1,600/mo
- Monthly cash flow
- $162/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 4.7%
- Max offer
- $191,500
Offer ≤ $191,500 (7% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.