For saleSingle family
$375,000
1537 Willow Dr
Red Wing MN 55066
5 beds, 3 baths, 2,532 sqft
1537 Willow Dr is a 5 beds, 3 baths, 2,532 sqft single family home for sale at $375,000 in Red Wing MN 55066. At 20% down it rents for an estimated $2,925/mo and returns $295/mo a month at a 7.5% 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
- $2,925/mo
- Monthly cash flow
- $295/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 4.7%
- Max offer
- $350,500
Offer ≤ $350,500 (7% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.