For saleSingle family
$210,000
1004 6th St SW
Willmar MN 56201
4 beds, 2 baths, 1,646 sqft
1004 6th St SW is a 4 beds, 2 baths, 1,646 sqft single family home for sale at $210,000 in Willmar MN 56201. At 20% down it rents for an estimated $2,125/mo and returns $652/mo a month at a 10.2% 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
- $2,125/mo
- Monthly cash flow
- $652/mo
- Cap rate
- 10.2%
- Cash-on-cash
- 18.6%
- Max offer
- $210,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.