For saleSingle family
$329,800
2531 7th Ave SE
Willmar MN 56201
2 beds, 2 baths, 1,700 sqft
2531 7th Ave SE is a 2 beds, 2 baths, 1,700 sqft single family home for sale at $329,800 in Willmar MN 56201. At 20% down it rents for an estimated $1,075/mo and returns -$1,279/mo a month at a 2.0% 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
- $1,075/mo
- Monthly cash flow
- -$1,279/mo
- Cap rate
- 2.0%
- Cash-on-cash
- -23.3%
- Max offer
- $128,000
Offer ≤ $128,000 (61% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading