For saleSingle family
$79,000
1007 7th St NE
Little Falls MN 56345
4 beds, 1.5 baths, 1,608 sqft
1007 7th St NE is a 4 beds, 1.5 baths, 1,608 sqft single family home for sale at $79,000 in Little Falls MN 56345. At 20% down it rents for an estimated $1,800/mo and returns $1,246/mo a month at a 25.4% 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
- $1,246/mo
- Cap rate
- 25.4%
- Cash-on-cash
- 94.6%
- Max offer
- $79,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.