For saleSingle family
$114,900
400 5th St SW
Little Falls MN 56345
2 beds, 1 bath, 1,470 sqft
400 5th St SW is a 2 beds, 1 bath, 1,470 sqft single family home for sale at $114,900 in Little Falls MN 56345. At 20% down it rents for an estimated $1,400/mo and returns $594/mo a month at a 12.7% 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
- $1,400/mo
- Monthly cash flow
- $594/mo
- Cap rate
- 12.7%
- Cash-on-cash
- 31.0%
- Max offer
- $114,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.