For saleSingle family
$160,000
412 3rd St SE
Willmar MN 56201
4 beds, 2 baths, 1,200 sqft
412 3rd St SE is a 4 beds, 2 baths, 1,200 sqft single family home for sale at $160,000 in Willmar MN 56201. At 20% down it rents for an estimated $1,600/mo and returns $458/mo a month at a 10.1% 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
- $458/mo
- Cap rate
- 10.1%
- Cash-on-cash
- 17.2%
- Max offer
- $160,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading