For saleSingle family
$149,900
321 Broadway Ave W
Little Falls MN 56345
4 beds, 3 baths, 4,030 sqft
321 Broadway Ave W is a 4 beds, 3 baths, 4,030 sqft single family home for sale at $149,900 in Little Falls MN 56345. At 20% down it rents for an estimated $1,800/mo and returns $749/mo a month at a 12.5% 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
- $749/mo
- Cap rate
- 12.5%
- Cash-on-cash
- 30.0%
- Max offer
- $149,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.