For saleSingle family
$205,000
430 Highland Rd
Willmar MN 56201
3 beds, 2 baths, 1,776 sqft
430 Highland Rd is a 3 beds, 2 baths, 1,776 sqft single family home for sale at $205,000 in Willmar MN 56201. At 20% down it rents for an estimated $1,500/mo and returns $37/mo a month at a 6.9% 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
- $37/mo
- Cap rate
- 6.9%
- Cash-on-cash
- 1.1%
- Max offer
- $177,000
Offer ≤ $177,000 (14% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading