For saleMulti-family
$329,900
1706 Crestview Dr
Little Falls MN 56345
5 beds, 2 baths, 3,152 sqft
1706 Crestview Dr is a 5 beds, 2 baths, 3,152 sqft multi-family home for sale at $329,900 in Little Falls MN 56345. At 20% down it rents for an estimated $3,250/mo and returns $895/mo a month at a 9.9% 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
- $3,250/mo
- Monthly cash flow
- $895/mo
- Cap rate
- 9.9%
- Cash-on-cash
- 16.3%
- Max offer
- $329,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading