For saleSingle family
$189,900
802 SW 6th St
Willmar MN 56201
3 beds, 2 baths, 1,730 sqft
802 SW 6th St is a 3 beds, 2 baths, 1,730 sqft single family home for sale at $189,900 in Willmar MN 56201. At 20% down it rents for an estimated $1,700/mo and returns $344/mo a month at a 8.8% 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
- $1,700/mo
- Monthly cash flow
- $344/mo
- Cap rate
- 8.8%
- Cash-on-cash
- 10.9%
- Max offer
- $189,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading