For saleSingle family
$144,900
529 9th St NW
Willmar MN 56201
3 beds, 2 baths, 1,840 sqft
529 9th St NW is a 3 beds, 2 baths, 1,840 sqft single family home for sale at $144,900 in Willmar MN 56201. At 20% down it rents for an estimated $1,500/mo and returns $466/mo a month at a 10.5% 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
- $1,500/mo
- Monthly cash flow
- $466/mo
- Cap rate
- 10.5%
- Cash-on-cash
- 19.3%
- Max offer
- $144,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading