For saleSingle family
$174,900
509 9th St SW
Little Falls MN 56345
3 beds, 1 bath, 1,232 sqft
509 9th St SW is a 3 beds, 1 bath, 1,232 sqft single family home for sale at $174,900 in Little Falls MN 56345. At 20% down it rents for an estimated $1,350/mo and returns $101/mo a month at a 7.4% 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
- $1,350/mo
- Monthly cash flow
- $101/mo
- Cap rate
- 7.4%
- Cash-on-cash
- 3.5%
- Max offer
- $159,000
Offer ≤ $159,000 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading