For saleSingle family
$169,900
715 5th St NE
Little Falls MN 56345
3 beds, 1 bath, 1,148 sqft
715 5th St NE is a 3 beds, 1 bath, 1,148 sqft single family home for sale at $169,900 in Little Falls MN 56345. At 20% down it rents for an estimated $1,600/mo and returns $408/mo a month at a 9.4% 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
- $1,600/mo
- Monthly cash flow
- $408/mo
- Cap rate
- 9.4%
- Cash-on-cash
- 14.4%
- Max offer
- $169,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.