For saleSingle family
$234,900
407 8th St SW
Little Falls MN 56345
3 beds, 2 baths, 1,664 sqft
407 8th St SW is a 3 beds, 2 baths, 1,664 sqft single family home for sale at $234,900 in Little Falls MN 56345. At 20% down it rents for an estimated $1,350/mo and returns -$327/mo a month at a 5.0% 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
- $1,350/mo
- Monthly cash flow
- -$327/mo
- Cap rate
- 5.0%
- Cash-on-cash
- -8.3%
- Max offer
- $159,500
Offer ≤ $159,500 (32% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading