For saleSingle family
$209,900
412 8th St SW
Little Falls MN 56345
3 beds, 2 baths, 1,214 sqft
412 8th St SW is a 3 beds, 2 baths, 1,214 sqft single family home for sale at $209,900 in Little Falls MN 56345. At 20% down it rents for an estimated $1,600/mo and returns $128/mo a month at a 7.2% 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
- $128/mo
- Cap rate
- 7.2%
- Cash-on-cash
- 3.7%
- Max offer
- $191,500
Offer ≤ $191,500 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.